BNBCalc Short Term Rental Investment Analysis 155 Riverplace Unit 106, Greenville, SC, 29601

1 bed • 1 bath • 3 guests • $479,600

BNB

Calc

Annual Revenue

$40,133

Profit (Cash Flow)

-$11,117

Cap Rate

4.4%

Annual Revenue

$40,133

AirDNA projects $185/night at 72% occupancy ($48,650). Airbtics projects $164/night at 67% occupancy ($40,133). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,095	$43,556	$55,155	$77,412
Occupancy	50%	77%	81%	89%
Nightly Rate	$135	$152	$182	$231

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
GORGEOUS 1 BR on MAIN #2	$34,041	$139	61%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (276)
GORGEOUS 1 BR on MAIN #3	$42,024	$164	65%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (264)
Riverwalk Falls- Lovely one bedroom condo	$44,528	$162	74%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (181)
Centrally Located One Bedroom Loft Condo Downtown	$38,978	$129	80%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (234)
Chic Downtown Oasis	$52,421	$154	91%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (352)
Stylish 1 BDRM just off Main St with King Bed	$54,368	$165	89%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (182)
LUXURY MAIN ST. CONDO WITH BALCONY	$51,741	$158	88%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (423)
Updated Cottage, 1 Bdrm 2 guests	$57,405	$231	66%	1	1.5	1	$100	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cozy Modern Condo in Greenville!	$42,584	$143	78%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.9 (58)
Chic Downtown Gem	$41,341	$144	77%	1	1	2	$68	❌	❌	❌	Y / Y	⭐️ 5 (330)
Straight outta Pinterest w/private balcony	$39,769	$127	84%	1	1	3	$60	❌	❌	✅	Y / Y	⭐️ 5 (355)
Townhouse Steps from Everything Downtown	$69,863	$226	83%	1	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (5)
Mint House Greenville - West End: Studio Plus	$27,747	$227	32%	1	1	1	$35	✅	❌	❌	Y / Y	⭐️ 5 (37)
Cozy Downtown Loft for Two + Pets, Walk to Main St	$29,844	$96	79%	1	1	1	$80	❌	❌	✅	N / Y	⭐️ 5 (165)
The Biltmore Suite	$32,839	$101	82%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (218)
Trio Loft \| D-Town GVL \| 65" TV + Indoor Fireplace	$58,116	$191	80%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (101)
Downtown Greenville 1BR Condo on Main Street	$45,637	$155	79%	1	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (96)
Reedy River Retreat GVL	$22,851	$95	63%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (111)
Heart of Downtown Greenville on Main St + Balcony	$40,710	$139	79%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (371)
1Bdrm Courtyard Charmer! Walk Downtown! Park Free!	$41,314	$138	80%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (193)
Unity Park Cottage GVL	$27,660	$90	81%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (30)
Gorgeous Downtown Studio & Dog Friendly!	$25,847	$143	49%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (204)
Greenville County Museum of Art Tour! Free Bfast!	$27,450	$150	50%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 5 (1)
Close to Sirrine Stadium! Pets Allowed, Pool!	$27,450	$150	50%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 0 (0)
Urban Retreat in the Heart of Greenville! W/ Pool!	$23,240	$127	50%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 5 (1)
Luxurious & Artsy Getaway in the Heart of Downtown	$46,580	$143	89%	1	1	30	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Discover The Hideaway in downtown Greenville	$39,033	$135	79%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Suite Retreat; Walk to Greenville Main Street!	$62,864	$170	100%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (166)
Downtown Steps from Everything	$75,157	$210	97%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (132)
Family Fun at Greenville Zoo! w/ FREE Breakfast!	$23,240	$127	50%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 0 (0)
Downtown Condo Steps to Main St	$34,632	$166	57%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Cozy Hub on Main GVL	$21,870	$166	36%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
1 bedroom townhouse 1/2 mile to south main st.	$39,909	$136	79%	1	1	28	$65	❌	❌	✅	Y / Y	⭐️ 5 (37)
beautiful downtown apt	$27,084	$200	37%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 0 (0)
Historic Main St. Loft in the Heart of the City!	$49,956	$361	37%	1	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (21)
Fresh Reno: Modern Industrial 1BR Downtown	$30,897	$179	45%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (135)
Spacious Loft overlooking Main Street	$80,266	$241	91%	1	2	30	$60	❌	❌	❌	Y / Y	⭐️ 5 (60)
Living Luxe in Greenville	$24,770	$94	72%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

-9.7% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,116	-$22,233	-$33,349	-$44,466	-$55,582	-$111,165	-$333,497
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$383,680	$383,680	$383,680	$383,680	$383,680	$383,680	$383,680
Down Payment	$95,920	$95,920	$95,920	$95,920	$95,920	$95,920	$95,920
Property Appreciation	$14,388	$29,207	$44,471	$60,194	$76,387	$164,942	$684,515
Total Return	$482,871	$486,574	$490,722	$495,327	$500,404	$533,376	$830,617

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.7%

Cap Rate

4.42%

Return on Investment

6.96%

155 Riverplace Unit 106 Greenville, South Carolina, 29601

1 bed • 1 bath • 3 guests

Purchase Price

Est. $2,300/mo

Inquire about this property

Contact Agent

$479,600

Zestimate

-29

Airbnb Investor Score

-$11,116

Annual Profit

4.4%

Cap Rate

-9.7%

Cash on Cash

$40,133

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $185/night at 72% occupancy.Projected nightly rate is $164/night at 67% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$39,712

Avg annual revenue

67%

Avg occupancy rate

$164

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

$15k

$35k

$60k

$80k

-$11,117

Profit

Revenue

$40,133

Operating Expenses

$18,897

Operating Income

$21,236

Mortgage & Taxes

$32,352

Profit (Cash Flow)

-$11,117

$114,558

Cash Investment

Down Payment

$95,920

Renos & Furnishing

$4,250

Closing Costs

$14,388

Total

$114,558

DSCR Ratio

Weak

0.66

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.7%

Cap Rate

4.42%

Return on Investment

6.96%

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

$22,762

Deductible property tax

$4,748

Your total deduction

$59,216

Your adjusted annual income

$150,000 - $59,216 = $90,784

Taxes on $90,784 (30%)

$27,235

Your old tax bill

$45,000

Your new tax bill

$27,235

Estimated tax savings

$17,765

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:

908 sqft

Type:

CONDO

Parking:

Heating:

Electric, Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: -

Building area: 908 sqft

Garage: Yes

Heating: Electric, forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Central Air, Electric

View: -

Parking: See Remarks, Assigned

Amenities: Dryer, Refrigerator, Washer, Range, Microwave, Electric Water Heater

Price per square foot: $528

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0060.0201006.00

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $309,690

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $479,600

Schools

Elementary School: A.J. Whittenburg Elementary School with 8/10 star rating
Middle School: League Academy with 7/10 star rating
High School: Greenville Senior High Academy with 6/10 star rating