BNBCalc Short Term Rental Investment Analysis 1519 Joiner Rd, Columbia, SC 29209

4 bed • 2 bath • 12 guests • $359,999

BNB

Calc

Annual Revenue

$62,457

Profit (Cash Flow)

$16,373

Cap Rate

11.3%

Annual Revenue

$62,457

AirDNA projects $286/night at 54% occupancy ($56,408). Airbtics projects $285/night at 60% occupancy ($62,456). Airbtics predicts this property will perform in the 65% revenue percentile

BNB Calc projects a 60% occupancy rate, $285 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$35,269	$46,675	$57,462	$95,350
Occupancy	45%	59%	64%	100%
Nightly Rate	$142	$162	$284	$605

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Great Back Deck and Yard - The Bright Brick Beauty	$34,428	$166	46%	4	3	2	$190	❌	❌	✅	Y / Y	⭐️ 4.7 (83)
Southern Comfort 4bed- saltwater pool- Ft. Jackson	$58,560	$160	100%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (85)
Near Bases, USC & Shops - The Columbia Crash Pad	$37,793	$141	59%	4	3	2	$190	❌	❌	✅	Y / Y	⭐️ 4.7 (72)
The Great Escape near FT. Jackson	$44,735	$165	59%	4	3	2	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Near Downtown, Stadium, & Parks! Comfy in Columbia	$30,232	$140	59%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (33)
※Soda City Retreat I Kid+Pet Friendly I Columbia※	$93,386	$567	45%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (10)
Luxury Private Home with Deck Near USC	$48,616	$324	41%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Southern Solitude! 4 bedroom house.	$22,704	$94	66%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Cheerfully Spacious 4 Bedroom Home -free parking	$54,168	$148	100%	4	3	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

17.54% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,372	$32,745	$49,118	$65,491	$81,864	$163,729	$491,188
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$287,999	$287,999	$287,999	$287,999	$287,999	$287,999	$287,999
Down Payment	$71,999	$71,999	$71,999	$71,999	$71,999	$71,999	$71,999
Property Appreciation	$10,799	$21,923	$33,381	$45,183	$57,338	$123,809	$513,813
Total Return	$387,171	$414,668	$442,499	$470,673	$499,202	$647,538	$1,365,000

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.54%

Cap Rate

11.29%

Return on Investment

32.91%

1519 Joiner Rd Columbia, SC, 29209

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,727/mo

This property is for sale!

Contact Agent

106

Airbnb Investor Score

$16,372

Annual Profit

11.3%

Cap Rate

17.5%

Cash on Cash

$62,457

Annual Revenue

This property is projected to be in the top 65% revenue percentile compared to similar properties nearby.
Projected nightly rate is $286/night at 54% occupancy.Projected nightly rate is $285/night at 60% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$53,765

Avg annual revenue

60%

Avg occupancy rate

$285

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$50k

$80k

$115k

$16,373

Profit

Revenue

$62,457

Operating Expenses

$21,799

Operating Income

$40,657

Mortgage & Taxes

$24,284

Profit (Cash Flow)

$16,373

$93,300

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$10,500

Closing Costs

$10,800

Total

$93,300

DSCR Ratio

Strong

1.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.54%

Cap Rate

11.29%

Return on Investment

32.91%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$17,086

Deductible property tax

$3,564

Your total deduction

$20,741

Your adjusted annual income

$150,000 - $20,741 = $129,259

Taxes on $129,259 (30%)

$38,778

Your old tax bill

$45,000

Your new tax bill

$38,778

Estimated tax savings

$6,222

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -