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 21 Charlotte St, Greenville, SC, 29607

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$46,722

Profit (Cash Flow)

-$13,352

Cash on Cash Return

-306.9%

Annual Revenue

$46,722

AirDNA projects $120/night at 63% occupancy ($27,612). Airbtics projects $130/night at 71% occupancy ($33,712). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 82% occupancy rate, $156 rate per night.

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

Percentiles25%50%75%90%
Revenue$18,918$36,771$48,248$62,322
Occupancy57%77%82%91%
Nightly Rate$88$127$156$181

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
Cypress Cottage Apt "A" at Cleveland Park

No image available

$34,699
$180
52%
112$40❌❌❌Y / Y⭐️ 5 (211)
Cypress Cottage Apt "B" at Cleveland Park

No image available

$27,274
$180
41%
112$40❌❌❌Y / Y⭐️ 5 (145)
Downtown Gem-Walk to Park-Bon Secours-Shops

No image available

$33,067
$124
68%
111$110❌❌❌Y / Y⭐️ 5 (106)
Grenville Prime Location-Walk to Arena-Shops-Park

No image available

$37,081
$126
77%
112$110❌❌❌Y / Y⭐️ 4.9 (77)
Cozy Downtown Loft for Two + Pets, Walk to Main St

No image available

$30,677
$95
82%
111$80❌❌✅N / Y⭐️ 4.9 (142)
North Street Garconniere

No image available

$20,269
$78
71%
111$0❌❌❌N / Y⭐️ 4.8 (982)
Cozy Modern Condo in Greenville!

No image available

$42,584
$143
78%
111$80✅❌❌Y / Y⭐️ 4.9 (58)
LUXURY MAIN ST. CONDO WITH BALCONY

No image available

$54,706
$162
91%
112$50❌❌❌Y / Y⭐️ 5 (407)
North Street Upstairs- Garage Apt.

No image available

$23,673
$77
84%
111$0❌❌❌N / Y⭐️ 4.8 (812)
Centrally Located One Bedroom Loft Condo Downtown

No image available

$41,710
$128
87%
112$50❌❌❌Y / Y⭐️ 5 (203)
Straight outta Pinterest w/private balcony

No image available

$39,678
$129
82%
113$60❌❌✅Y / Y⭐️ 5 (325)
Chic Downtown Gem

No image available

$43,211
$140
83%
112$68❌❌❌Y / Y⭐️ 5 (299)
Riverwalk Falls- Lovely one bedroom condo

No image available

$45,206
$160
76%
111$50❌❌❌Y / Y⭐️ 5 (166)
DOWNTOWN LUXURY APARTMENT 1 BLOCK OFF MAIN UNIT B

No image available

$28,591
$82
92%
111$35❌❌❌N / Y⭐️ 4.8 (458)
GORGEOUS 1 BR on MAIN #3

No image available

$42,854
$159
69%
111$75❌❌❌Y / Y⭐️ 5 (239)
GORGEOUS 1 BR on MAIN #2

No image available

$38,612
$139
70%
111$75❌❌❌Y / Y⭐️ 4.9 (253)
The Biltmore Suite

No image available

$29,827
$94
81%
111$70❌❌❌Y / Y⭐️ 5 (200)
Luxury Fully-Remodeled Apartment Downtown GVL

No image available

$21,146
$122
44%
111$65❌❌✅Y / Y⭐️ 5 (114)
Updated Cottage, 1 Bdrm 2 guests

No image available

$65,980
$244
72%
121$100❌❌❌Y / Y⭐️ 5 (1)
Historic Downtown Craftsman Unit A

No image available

$26,943
$86
81%
112$80❌❌❌Y / Y⭐️ 4.8 (181)
Chic Downtown Oasis

No image available

$52,504
$153
92%
112$70❌❌❌Y / Y⭐️ 5 (337)
Historic Earle Street Guest House

No image available

$17,771
$118
40%
112$29❌❌❌N / N⭐️ 4.9 (50)
Townhouse Steps from Everything Downtown

No image available

$84,305
$248
91%
121$100❌❌✅Y / Y⭐️ 5 (3)
Cheerful downtown apartment with free parking

No image available

$18,374
$85
58%
113$80❌❌❌N / Y⭐️ 4.8 (55)
Stylish 1 BDRM just off Main St with King Bed

No image available

$51,683
$159
88%
112$75❌❌❌Y / Y⭐️ 5 (171)
Lovely downtown apartment with free parking

No image available

$17,273
$85
53%
113$80❌❌❌N / Y⭐️ 4.8 (55)
Cozy Downtown GVL Studio

No image available

$35,510
$98
99%
111$0❌❌❌N / Y⭐️ 5 (136)
The View located downtown Greenville on North Main

No image available

$30,479
$143
56%
1130$45❌❌✅Y / Y⭐️ 4.9 (566)
Clean Spacious Private Studio, 7 min to Downtown

No image available

$14,901
$89
44%
112$40❌❌❌Y / Y⭐️ 5 (123)
Mint House Greenville - West End: Studio Plus

No image available

$36,818
$238
41%
111$35✅❌❌Y / Y⭐️ 4.6 (12)
The Diamond Mine on North Main

No image available

$21,518
$95
57%
1190$55❌❌✅Y / Y⭐️ 4.9 (511)
Trio Loft | D-Town GVL | 65" TV + Indoor Fireplace

No image available

$57,640
$196
78%
111$70❌❌❌Y / Y⭐️ 4.8 (83)
The Carriage House (pet friendly)

No image available

$27,008
$88
80%
1130$45❌❌✅Y / Y⭐️ 4.9 (214)
Cozy Private Studio, 2 mi. from Downtown

No image available

$14,908
$87
45%
112$40❌❌❌Y / Y⭐️ 5 (100)
Downtown Greenville 1BR Condo on Main Street

No image available

$45,637
$155
79%
112$45❌❌❌Y / Y⭐️ 5 (96)
Heart of Downtown Greenville on Main St + Parking

No image available

$38,134
$133
77%
112$65❌❌✅Y / Y⭐️ 4.9 (351)
The Edge on North Main

No image available

$22,596
$100
58%
1130$45❌❌✅Y / Y⭐️ 4.9 (499)
Downtown Style 1 Block Off Main

No image available

$27,457
$82
89%
111$35❌❌❌N / Y⭐️ 4.9 (80)
Upscale 1BR pet+ monthly near everything GVL

No image available

$18,954
$85
59%
1130$100❌❌✅Y / Y⭐️ 5 (15)
1Bdrm Courtyard Charmer! Walk Downtown! Park Free!

No image available

$41,314
$138
80%
112$75❌❌❌Y / Y⭐️ 5 (193)

Return Metrics

-306.93% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$13,351-$26,703-$40,055-$53,407-$66,759-$133,518-$400,555
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-$13,351-$26,703-$40,055-$53,407-$66,759-$133,518-$400,555

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-306.93%

Payback Period Days

0

Return on Investment

-306.93%

property-location

21 Charlotte St Greenville, South Carolina, 29607

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$46,722

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $120/night at 63% occupancy ($27,612.44). Airbtics projects $130/night at 71% occupancy ($33,712).

Top 28% of comparables

Top 26% 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.

$35,064

Avg annual revenue

71%

Avg occupancy rate

$130

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

$15k

$35k

$60k

$85k

Sign up to see the data on 40 all comparables

-$13,352

Profit

Revenue

$46,722

Operating Expenses

$18,074

Operating Income

$28,648

Net Effective Rent

$42,000

Profit (Cash Flow)

-$13,352

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-306.93%

Payback Period Days

0

🤩

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