BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 162 Mattman Cir, Greer, SC, 29651

3 bed β€’ 2 bath β€’ 3 guests β€’ $0

BNB

Calc

Annual Revenue

$44,706

Profit (Cash Flow)

$12,242

Cash on Cash Return

142.4%

Annual Revenue

$44,706

AirDNA projects $210/night at 61% occupancy ($46,787). Airbtics projects $180/night at 68% occupancy ($44,705). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $180 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,255$43,964$67,162$94,862
Occupancy51%73%84%89%
Nightly Rate$134$158$210$282

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
The Haven on Hibiscus

No image available

$70,715
$363
52%
332$150βŒβœ…βŒY / Y⭐️ 5 (21)
Relaxing Stay on Trade Street

No image available

$39,440
$134
76%
322$90❌❌❌Y / Y⭐️ 5 (90)
Modern Mill House - Luxury Stay - 10 MINS TO GSP

No image available

$81,473
$296
74%
32.53$99βŒβŒβœ…Y / Y⭐️ 5 (22)
Downtown Greer's Pink Door Cottage

No image available

$44,925
$176
66%
323$200βŒβŒβœ…Y / Y⭐️ 5 (37)
Eclectic Downtown Cottage with Firepit & Workspace

No image available

$32,490
$145
58%
312$130βŒβŒβœ…Y / Y⭐️ 5 (53)
HollyWild House

No image available

$44,119
$134
83%
312$135βŒβŒβœ…Y / Y⭐️ 5 (38)
Greer Vacation Rental ~ 11 Mi to Greenville!

No image available

$64,947
$224
75%
322$155❌❌❌Y / Y⭐️ 4.5 (15)
Gorgeous Lake House With Stunning Sunset Views!

No image available

$45,926
$269
44%
33.53$200βŒβŒβœ…Y / Y⭐️ 5 (100)
Comfy & Cozy Country Home ~ Fire Pit ~ Parking

No image available

$52,231
$157
89%
31.53$150❌❌❌Y / Y⭐️ 5 (46)
Beautiful 3 bedroom bungalow in the heart of down

No image available

$36,602
$112
87%
312$60βŒβŒβœ…Y / Y⭐️ 5 (99)
Downtown Greer Cottage

No image available

$47,818
$155
83%
31.53$100βŒβŒβœ…Y / Y⭐️ 5 (63)
Pet-Friendly Greer Home: Near Airport & Downtown

No image available

$41,905
$127
84%
322$145βŒβŒβœ…Y / Y⭐️ 5 (59)
Simple serenity cottage

No image available

$33,862
$142
60%
322$135❌❌❌Y / Y⭐️ 5 (159)
The Home on Golden Pond

No image available

$40,379
$107
100%
321$100βŒβŒβœ…Y / Y⭐️ 5 (45)
Cheerful brand new house 3 BD, 9 sleeps, GSP 4 mil

No image available

$37,543
$140
69%
322$120❌❌❌Y / Y⭐️ 5 (29)
Downtown’s Poplar Ranch

No image available

$39,427
$128
81%
322$100❌❌❌Y / Y⭐️ 5 (90)
Greer Cottage on Pine

No image available

$25,869
$114
62%
322$0❌❌❌Y / Y⭐️ 5 (43)
Middle Of It All

No image available

$42,617
$225
49%
332$125❌❌❌Y / Y⭐️ 5 (29)
3BR - Pet-Friendly & Close to Downtown Greer

No image available

$41,687
$124
83%
322$130βŒβŒβœ…Y / Y⭐️ 5 (37)
Ritzy Retreat I

No image available

$35,230
$179
50%
322$125❌❌❌Y / Y⭐️ 5 (64)
Ritzy Retreat II

No image available

$49,544
$172
76%
322$125❌❌❌Y / Y⭐️ 5 (96)
Ritzy Retreat III

No image available

$42,278
$166
66%
322$125❌❌❌Y / Y⭐️ 5 (53)
Comfy Cozy Chic! Prime Pelham Location - Dogs Ok

No image available

$53,143
$165
88%
322$0βŒβŒβœ…Y / Y⭐️ 5 (121)
Resa's Family Retreat

No image available

$49,771
$324
40%
333$250βŒβŒβœ…Y / Y⭐️ 5 (30)
Home away from home

No image available

$35,073
$130
67%
321$100❌❌❌Y / Y⭐️ 5 (23)
Welcome to our luxury stay.

No image available

$40,439
$202
50%
327$100βœ…βŒβœ…Y / Y⭐️ 5 (4)
Town-Center Sanctuary:Cozy 3BD for Relocation

No image available

$54,976
$160
90%
325$180βŒβŒβœ…Y / Y⭐️ 5 (8)
Charming Lake House Near Greenville & Spartanburg

No image available

$56,357
$281
51%
32.53$110❌❌❌Y / Y⭐️ 5 (27)
Sunshine House

No image available

$57,194
$178
85%
322$125❌❌❌Y / Y⭐️ 5 (55)
The Gallery House | By Lake Robinson

No image available

$35,472
$230
40%
321$150❌❌❌Y / Y⭐️ 5 (18)
Cozy House 3BR/2BA Greenville/Spartanburg/Greer

No image available

$40,220
$120
84%
321$200❌❌❌Y / Y⭐️ 5 (66)
Beautiful House in Greer, SC - Entire house

No image available

$50,075
$357
35%
323$120❌❌❌Y / Y⭐️ 5 (9)
3BR/1.5BA Quiet & Cozy in Duncan

No image available

$42,526
$120
94%
31.53$100βŒβŒβœ…Y / Y⭐️ 5 (67)
The Palmetto: Greer’s Urban Cottage

No image available

$43,304
$140
81%
3228$100βŒβŒβœ…Y / Y⭐️ 5 (22)
Family-Friendly Greer Home w/ Balcony & Yard!

No image available

$71,282
$215
89%
322$104❌❌❌Y / Y⭐️ 4.7 (17)
Rosewood by the River

No image available

$43,041
$140
84%
323$0❌❌❌Y / N⭐️ 0 (2)
Serene 7+ Acre Countryside Home w/Cows

No image available

$37,350
$157
65%
322$0❌❌❌Y / Y⭐️ 5 (18)
Tu Casa. Pet friendly townhouse. Fenced in yard.

No image available

$44,557
$164
72%
32.55$125βŒβŒβœ…Y / N⭐️ 5 (10)
Home sweet Home(#100) in Greer Brand New

No image available

$40,174
$209
45%
32.52$220❌❌❌Y / Y⭐️ 5 (23)

Return Metrics

142.35% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$12,242$24,484$36,726$48,968$61,210$122,421$367,263
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$12,242$24,484$36,726$48,968$61,210$122,421$367,263

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

142.35%

Payback Period Days

256

Return on Investment

142.35%

property-location

162 Mattman Cir Greer, South Carolina, 29651

3 bed β€’ 2 bath β€’ 3 guests

Agent

Inquire about this property

Contact Agent

$44,706

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $210/night at 61% occupancy.Projected nightly rate is $180/night at 68% occupancy.

Top 56% of comparables

Top 31% 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.

$44,965

Avg annual revenue

68%

Avg occupancy rate

$180

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$35k

$60k

$80k

Sign up to see the data on 40 all comparables

$12,242

Profit

Revenue

$44,706

Operating Expenses

$17,812

Operating Income

$26,894

Net Effective Rent

$14,652

Profit (Cash Flow)

$12,242

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

142.35%

Payback Period Days

256

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service