139 Founders Blvd Central, South Carolina, 29630
3 bed • 3 bath • 9 guests
Est. $2,151/mo
$448,400
Zestimate
Airbnb Investor Score
$5,808
Annual Profit
8.0%
Cap Rate
5.2%
Cash on Cash
$57,168
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $257/night at 32% occupancy ($30,037.66). Airbtics projects $345/night at 34% occupancy ($42,843).
Top 26% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$39,100
Avg annual revenue
34%
Avg occupancy rate
$345
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$50k
$90k
$130k
Sign up to see the data on 40 all comparables
$5,809
Profit
Revenue
$57,168
Operating Expenses
$21,112
Operating Income
$36,056
Mortgage & Taxes
$30,248
Profit (Cash Flow)
$5,809
$111,882
Cash Investment
Down Payment
$89,680
Renos & Furnishing
$8,750
Closing Costs
$13,452
Total
$111,882
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.19%
Cap Rate
8.04%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$21,282
Deductible property tax
$4,439
Your total deduction
$39,821
Your adjusted annual income
$150,000 - $39,821 = $110,179
Taxes on $110,179 (30%)
$33,054
Your old tax bill
$45,000
Your new tax bill
$33,054
Estimated tax savings
$11,946
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
5,227 sqft
Year built:
2024
Size:
2,105 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 5,227 sqft
- Building area: 2,105 sqft
- Garage: Yes
- Heating: Natural gas
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Electric
- View: -
- Parking: Attached, Garage Door Opener, Paved
- Amenities: Dishwasher, Disposal, Free-Standing Gas Range, Self Cleaning Oven, Gas Oven, Microwave, Microwave-Convection, Gas Water Heater
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 406400548882
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $448,400
Schools
- Elementary School: Clemson Elementary School with 7/10 star rating
- Middle School: R. C. Edwards Middle School with 6/10 star rating
- High School: D. W. Daniel High School with 7/10 star rating