BNBCalc Short Term Rental Investment Analysis 201 W Arctic Ave 406, Folly Beach, SC 29439

4 bed • 3 bath • 12 guests • $1,450,000

BNB

Calc

Annual Revenue

$170,660

Profit (Cash Flow)

$36,982

Cap Rate

9.3%

Annual Revenue

$170,660

AirDNA projects $623/night at 75% occupancy ($170,660). Airbtics projects $723/night at 66% occupancy ($174,287). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, $623 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$135,510	$158,451	$206,556	$316,502
Occupancy	60%	62%	72%	88%
Nightly Rate	$600	$652	$742	$936

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Large beach front condo with pool	$203,192	$584	88%	4	4	1	$220	✅	❌	❌	Y / Y	⭐️ 4.8 (125)
Oceanfront with Pool!	$152,552	$633	62%	4	4	1	$400	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Front Beach Condo with Private Parking and Pool	$195,141	$749	67%	4	4	1	$250	✅	❌	✅	Y / Y	⭐️ 4.9 (47)
Folly - Large Front Porches - One Block to Beach	$226,038	$622	94%	4	2	2	$245	❌	❌	✅	Y / Y	⭐️ 4.8 (161)
Oceanfront Dream 4 Br 4 Ba w/ balcony	$163,570	$723	60%	4	4	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (9)
303 COV Life Is Always Good at Folly Beach4BR/4Ba	$130,223	$593	60%	4	4	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (50)
Luxury with Endless Views! - Sea Forever	$257,804	$908	74%	4	3	2	$355	✅	❌	❌	Y / Y	⭐️ 5 (21)
Sugar Sands	$86,054	$671	34%	4	3	3	$335	✅	❌	❌	Y / Y	⭐️ 3 (3)
Blue Sky: A beautiful beachfront escape	$147,752	$560	63%	4	3	3	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (59)
Stay @ The Good Life * Oceanfront Folly*	$267,633	$1,192	60%	4	4	3	$270	✅	❌	❌	Y / Y	⭐️ 4.7 (3)

Return Metrics

10.74% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$36,981	$73,963	$110,945	$147,927	$184,909	$369,819	$1,109,459
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,160,000	$1,160,000	$1,160,000	$1,160,000	$1,160,000	$1,160,000	$1,160,000
Down Payment	$290,000	$290,000	$290,000	$290,000	$290,000	$290,000	$290,000
Property Appreciation	$43,500	$88,305	$134,454	$181,987	$230,947	$498,678	$2,069,530
Total Return	$1,530,481	$1,612,268	$1,695,400	$1,779,915	$1,865,857	$2,318,498	$4,628,990

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.74%

Cap Rate

9.29%

Return on Investment

27.51%

201 W Arctic Ave 406 Folly Beach, SC, 29439

4 bed • 3 bath • 12 guests

Purchase Price

Est. $6,955/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$36,981

Annual Profit

9.3%

Cap Rate

10.7%

Cash on Cash

$170,660

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $623/night at 75% occupancy ($170,660.25). Airbtics projects $723/night at 66% occupancy ($174,287).

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$182,995

Avg annual revenue

66%

Avg occupancy rate

$723

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

$85k

$145k

$205k

$270k

$36,982

Profit

Revenue

$170,660

Operating Expenses

$35,866

Operating Income

$134,794

Mortgage & Taxes

$97,812

Profit (Cash Flow)

$36,982

$344,250

Cash Investment

Down Payment

$290,000

Renos & Furnishing

$10,750

Closing Costs

$43,500

Total

$344,250

DSCR Ratio

Strong

1.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.74%

Cap Rate

9.29%

Return on Investment

27.51%

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

$68,818

Deductible property tax

$14,355

Your total deduction

$274,322

Your adjusted annual income

$150,000 - $274,322 = -$124,322

Taxes on -$124,322 (30%)

-$37,297

Your old tax bill

$45,000

Your new tax bill

-$37,297

Estimated tax savings

$82,297

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -