BNBCalc Short Term Rental Investment Analysis 209 Bennett St, Mount Pleasant, SC 29464

4 bed • 3 bath • 12 guests • $6,750,000

BNB

Calc

Annual Revenue

$96,662

Profit (Cash Flow)

-$384,918

Cap Rate

1.0%

Annual Revenue

$96,662

AirDNA projects $395/night at 67% occupancy ($96,661). Airbtics projects $423/night at 72% occupancy ($111,238). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $395 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$76,320	$108,627	$150,099	$198,078
Occupancy	61%	74%	84%	89%
Nightly Rate	$334	$390	$473	$589

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
11 Pearl ~Close to Beach, Charleston & Shem Creek	$81,109	$395	54%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (50)
Twin Palms / Beach / Old Village / 5-Min to Dwntwn	$100,602	$330	79%	4	4	3	$270	❌	❌	✅	Y / Y	⭐️ 5 (154)
The Darby House / Beach / Shem Creek / Old Village	$112,535	$395	76%	4	4	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (72)
Beach+Downtown ★Walkable Old Village Luxury Style3	$215,457	$767	75%	4	3	1	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (217)
Southern Charming New Home / Mins to Beach & Dwntn	$127,486	$447	74%	4	3	3	$270	❌	❌	❌	Y / Y	⭐️ 5 (117)
Spacious Charleston - 6 mins to beach & Downtown	$116,088	$403	74%	4	3	3	$270	❌	❌	✅	Y / Y	⭐️ 5 (104)
Coastal Cottage in Charming Old Mt Pleasant	$196,187	$588	89%	4	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (104)
Southern Charm-Old Village Area	$113,840	$491	62%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (29)
Minutes to Downtown Charleston, Shem Creek & Beach	$144,460	$657	59%	4	4	1	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Close to Beach and Downtown! Sleeps 7	$110,296	$602	48%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Palmetto Grove / Walk to Shem Creek / Mins to Dwtn	$150,623	$463	85%	4	4	1	$280	❌	❌	✅	Y / Y	⭐️ 5 (52)
Randall Cottage - 3miles to Sullivans Island Beach	$79,741	$380	56%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (125)
Diamond in the Rough	$42,860	$239	46%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.2 (19)
Charming Charleston Getaway/Clean Modern & Coastal	$119,854	$375	82%	4	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (116)
Inviting Ranch Home Close to the Beach/Shem/DT	$85,672	$266	85%	4	3	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (209)
Holy City Charm - Mins to Dtwn - Beach, Shem Creek	$128,323	$377	93%	4	3	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (45)
4 BR, 4 Full Baths, Mt. Pleasant	$68,735	$281	63%	4	4	3	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (167)
Coastal Renovated Beauty w/ Pool, 5 min to Beach!	$89,131	$468	51%	4	3	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (76)
Delightful, Spacious 4BR/2BA close to Shem Creek!	$64,490	$277	61%	4	2	3	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Shem Creek House- 5 Mins to Downtown & Beach	$115,650	$350	89%	4	4	1	$270	❌	❌	✅	Y / Y	⭐️ 5 (26)
4 Bedrooms-Beach+Downtown★Walk Old Village+Luxury	$314,827	$856	98%	4	2	1	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
The Gathering Place - An iTrip Vacations Home	$99,050	$532	50%	4	3	3	$325	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
★Wow❤️of Mt Pleasant w/Golf Cart+3 miles to Beach★	$123,727	$380	86%	4	3	3	$195	❌	❌	❌	Y / Y	⭐️ 5 (165)
Cheerful 4br/1.5ba Farmhouse Close to Shem Creek!	$67,180	$273	64%	4	2	3	$165	❌	❌	❌	Y / Y	⭐️ 4.7 (53)
Hammock Haus -5 min to beach; 10 min to downtown	$116,315	$437	72%	4	3	5	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (73)
Ride The Wave/ 5 min to Beach/ 7 min to Dtwn	$131,487	$385	88%	4	3	2	$270	❌	❌	✅	Y / Y	⭐️ 5 (44)
Holy City Charm NEW	$107,502	$373	77%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (24)
New Mount Pleasant 4 BR Beach house, old village	$154,113	$571	70%	4	4	4	$275	❌	❌	✅	Y / Y	⭐️ 5 (30)
Renovated - 4 Bedroom Home in Old Village	$128,336	$359	97%	4	3	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (11)
Mt Pleasant Beach Retreat- Mins to Sullivan's/IOP	$108,537	$350	81%	4	4	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (19)
Old Village- Near Alhambra, Beach, & Charleston	$80,928	$292	72%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (207)
Charleston Farm House-Close to Shem Creek & Beach	$109,862	$402	71%	4	2	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (70)
Sarah's Coastal Cottage—Shem Creek 🛶 & Beach 🏖!	$99,364	$317	84%	4	2	3	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (122)
LOCATED in the MIDDLE of it ALL!	$97,323	$500	51%	4	2	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (162)
Simply Sunny Fun! 4BR Close to DT Chas & Beaches!	$92,385	$336	74%	4	2	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (88)
New Sullivan's Pointe Luxury beach home	$178,483	$546	84%	4	5	4	$275	❌	❌	✅	Y / Y	⭐️ 5 (35)
Bright, modern home near beach and downtown 🏝⛱	$115,079	$424	73%	4	2	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (96)
Pura Vida, minutes to Beaches, w/a Pool!	$107,753	$450	65%	4	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (131)
Indy Inn- Charming Old Village Home- Sleeps 8	$65,279	$319	54%	4	2	4	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Mt Pleasant Central	$90,690	$306	78%	4	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (130)

Return Metrics

-24.62% 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)	-$384,917	-$769,835	-$1,154,753	-$1,539,671	-$1,924,589	-$3,849,179	-$11,547,538
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,400,000	$5,400,000	$5,400,000	$5,400,000	$5,400,000	$5,400,000	$5,400,000
Down Payment	$1,350,000	$1,350,000	$1,350,000	$1,350,000	$1,350,000	$1,350,000	$1,350,000
Property Appreciation	$202,500	$411,075	$625,907	$847,184	$1,075,100	$2,321,435	$9,634,021
Total Return	$6,567,582	$6,391,239	$6,221,153	$6,057,512	$5,900,510	$5,222,256	$4,836,483

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-24.62%

Cap Rate

1.04%

Return on Investment

-7.42%

209 Bennett St Mount Pleasant, SC, 29464

4 bed • 3 bath • 12 guests

Purchase Price

Est. $32,376/mo

This property is for sale!

Contact Agent

-100

Airbnb Investor Score

-$384,917

Annual Profit

1.0%

Cap Rate

-24.6%

Cash on Cash

$96,662

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $395/night at 67% occupancy.Projected nightly rate is $423/night at 72% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$116,283

Avg annual revenue

72%

Avg occupancy rate

$423

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

$40k

$130k

$220k

$315k

-$384,918

Profit

Revenue

$96,662

Operating Expenses

$26,246

Operating Income

$70,416

Mortgage & Taxes

$455,334

Profit (Cash Flow)

-$384,918

$1,563,250

Cash Investment

Down Payment

$1,350,000

Renos & Furnishing

$10,750

Closing Costs

$202,500

Total

$1,563,250

DSCR Ratio

Weak

0.15

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-24.62%

Cap Rate

1.04%

Return on Investment

-7.42%

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

$320,362

Deductible property tax

$66,825

Your total deduction

$1,055,112

Your adjusted annual income

$150,000 - $1,055,112 = -$905,112

Taxes on -$905,112 (30%)

-$271,534

Your old tax bill

$45,000

Your new tax bill

-$271,534

Estimated tax savings

$316,534

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: Active

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -