BNBCalc Short Term Rental Investment Analysis 175 Rosefield Ct, Summerville, SC 29485

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$39,644

Profit (Cash Flow)

$20,810

Cap Rate

Infinity%

Annual Revenue

$39,644

AirDNA projects $162/night at 67% occupancy ($39,643). Airbtics projects $162/night at 65% occupancy ($38,460). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 67% occupancy rate, $162 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,345	$35,956	$54,045	$77,026
Occupancy	58%	63%	79%	92%
Nightly Rate	$134	$149	$180	$222

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire Townhome Close to Downtown Summerville	$39,766	$149	69%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Summerville, SC 3 BR charming home lots of space	$43,168	$125	86%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
🗝️ Escape Pine Forest🌲🏄🐅 Getaway Experience	$70,719	$262	70%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (47)
Modern Retro Ranch in Historic Summerville!	$52,359	$171	82%	3	3	2	$105	❌	❌	✅	Y / Y	⭐️ 4.9 (116)
Cheerful 3 bedroom home with free parking and wifi	$41,411	$235	47%	3	2	2	$100	❌	❌	❌	Y / N	⭐️ 4.5 (8)
Charming! Quiet area On half acre! Near everything	$41,229	$178	62%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Home away from home	$33,924	$147	59%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
~ NEWLY RENOVATED 3BR/2BA HOME IN SUMMERVILLE SC ~	$42,622	$139	80%	3	2	3	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (267)
Entire House - Antique Mall Cottage	$25,064	$103	63%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (112)
Simple Pet Friendly Home	$27,992	$115	62%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (109)
Charleston King Suite Hot Tub Fire Place Patio 1	$39,850	$173	59%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (23)
Charleston King Suite Hot Tub Fire Pit FirePlace 2	$36,554	$155	60%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (5)
🌺Clean&Cozy Rustic Chic Home 20 mins to Downtown	$30,907	$165	48%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Summerchill in Summerville	$52,651	$222	63%	3	3	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (12)
Charleston HotTub FirePit FirePlace Patio Hammock	$43,352	$170	66%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 4.9 (158)
Charleston Deco Home 25 mins from the Beach	$18,959	$148	35%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (57)
Historic Cottage! Kids Loft! Bikes!	$42,371	$150	76%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (138)
Coventry Cottage	$40,267	$160	67%	3	3	4	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Palmetto Retreat townhome Ladson/Charleston area.	$47,043	$230	55%	3	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (8)
Gorgeous Home in Summerville/Ladson, Retreat, Pets	$50,600	$149	87%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (7)
The Zen Oasis-5 min from Downtown Summerville	$34,020	$143	65%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
The Cleveland Street House	$28,139	$124	62%	3	2	30	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Summerville Place	$53,963	$194	76%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Peaceful 3 bedroom home in Summerville	$24,033	$134	49%	3	2	28	$100	❌	❌	❌	Y / N	⭐️ 0 (0)
Home in the Ville	$25,036	$180	38%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Comfortable retreat-Summerville	$29,931	$87	94%	3	2	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (6)
Come to Charleston this winter!	$14,143	$92	42%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
The Big Dipper: 3br home with pool!	$51,572	$183	77%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (20)
Charlie's House/Summerville	$41,695	$178	64%	3	3	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (49)
Home in the Ville	$61,264	$180	93%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Welcome to Kamellia Cottage	$41,924	$145	79%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
NEW well centered 3BR HOME	$22,332	$146	35%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.2 (7)
Wonderful Bungalow;	$30,405	$134	62%	3	2	30	$75	✅	❌	✅	Y / Y	⭐️ 0 (0)
Entire Home in Summerville	$37,945	$108	96%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
The Chick Inn on Main Neighbors!	$55,089	$350	43%	3	4	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Gorgeous Summerville House	$50,166	$149	92%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Charming furnished townhouse	$41,796	$126	89%	3	3	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (2)
Home away from home!! Fresh and spacious!!	$20,761	$93	61%	3	4	90	$70	✅	❌	❌	Y / Y	⭐️ 0 (1)
Home away from home	$70,272	$200	96%	3	4	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

244.82% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,809	$41,619	$62,429	$83,239	$104,049	$208,099	$624,297
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	$20,809	$41,619	$62,429	$83,239	$104,049	$208,099	$624,297

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

244.82%

Cap Rate

∞%

Return on Investment

244.82%

175 Rosefield Ct Summerville, SC, 29485

3 bed • 2 bath • 9 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$20,809

Annual Profit

Infinity%

Cap Rate

244.8%

Cash on Cash

$39,644

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $162/night at 67% occupancy.Projected nightly rate is $162/night at 65% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$39,198

Avg annual revenue

65%

Avg occupancy rate

$162

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

$10k

$30k

$50k

$70k

$20,810

Profit

Revenue

$39,644

Operating Expenses

$18,834

Operating Income

$20,810

Mortgage & Taxes

Profit (Cash Flow)

$20,810

$8,500

Cash Investment

Down Payment

Renos & Furnishing

$8,500

Closing Costs

Total

$8,500

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

244.82%

Cap Rate

∞%

Return on Investment

244.82%

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

Deductible property tax

Your total deduction

-$19,637

Your adjusted annual income

$150,000 - -$19,637 = $169,637

Taxes on $169,637 (30%)

$50,891

Your old tax bill

$45,000

Your new tax bill

$50,891

Estimated tax savings

-$5,891

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: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

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: -