17 Hartsell St Greenville, South Carolina, 29601
4 bed • 4 bath • 12 guests
Est. $2,229/mo
Inquire about this property
Contact Agent
$464,700
Zestimate
Airbnb Investor Score
$22,179
Annual Profit
11.5%
Cap Rate
18.8%
Cash on Cash
$77,249
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $191/night at 55% occupancy.Projected nightly rate is $256/night at 65% occupancy.
Top 26% of comparables
Top 28% 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.
$62,039
Avg annual revenue
65%
Avg occupancy rate
$256
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$120k
$170k
Sign up to see the data on 40 all comparables
$22,180
Profit
Revenue
$77,249
Operating Expenses
$23,722
Operating Income
$53,527
Mortgage & Taxes
$31,347
Profit (Cash Flow)
$22,180
$117,881
Cash Investment
Down Payment
$92,940
Renos & Furnishing
$11,000
Closing Costs
$13,941
Total
$117,881
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.81%
Cap Rate
11.51%
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
$22,055
Deductible property tax
$4,601
Your total deduction
$25,376
Your adjusted annual income
$150,000 - $25,376 = $124,624
Taxes on $124,624 (30%)
$37,387
Your old tax bill
$45,000
Your new tax bill
$37,387
Estimated tax savings
$7,613
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:
4,791 sqft
Year built:
-
Size:
1,757 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Electric, Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 4,791 sqft
- Building area: 1,757 sqft
- Garage: No
- Heating: Electric, forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: Central Air, Electric
- View: -
- Parking: See Remarks, None, Concrete
- Amenities: Dishwasher, Disposal, Free-Standing Electric Range, Range, Electric Water Heater
- Price per square foot: $255
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0112000600400
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $448,700
Schools
- Elementary School: Hollis Academy with 4/10 star rating
- Middle School: Sevier Middle School with 6/10 star rating
- High School: Greenville Senior High Academy with 6/10 star rating