BNBCalc Short Term Rental Investment Analysis 210 Essex Dr, Summerville, SC 29485

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$52,361

Profit (Cash Flow)

$31,874

Cap Rate

Infinity%

Annual Revenue

$52,361

AirDNA projects $267/night at 55% occupancy ($53,636). Airbtics projects $224/night at 64% occupancy ($52,361). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $224 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,334	$48,516	$66,377	$102,534
Occupancy	53%	63%	74%	82%
Nightly Rate	$179	$200	$233	$327

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sweet Spot with pool table, games and 4 queen beds	$41,886	$305	35%	4	3	1	$176	✅	❌	❌	Y / Y	⭐️ 4.9 (72)
Welcome to the Summerville Get-away!	$40,456	$190	53%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Cozy Tropical 4BR Home	$72,590	$215	88%	4	2	2	$195	✅	❌	✅	Y / Y	⭐️ 4.7 (95)
Funkadelic BRICK… Howse	$44,232	$238	48%	4	4	3	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
The Charleston House - Summerville Escape	$41,743	$161	67%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (98)
Brand New 4 Bed/3 Bath 'Smart Home' w/ Pond View	$38,414	$179	56%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
Entire Home l Chick Inn on Main	$147,941	$476	83%	4	5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (62)
Plush in the Pines- 4br Luxury & Comfort	$49,564	$181	70%	4	2	1	$168	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
Spacious 4 bedroom home near Charleston & beaches!	$45,038	$182	64%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Ibis Landing	$45,756	$180	66%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
Share-in Dipity Refined 4 bedroom house w/ a pool	$85,795	$427	53%	4	3	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (70)
Welcome to the Scarlett Hen	$46,729	$185	63%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Amazing House minutes from Charleston and Beaches	$48,655	$178	71%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (78)
Summerville! Emily, Game Room, Retreat, Swing Set	$67,364	$232	76%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (102)
Lovely two-story house with spacious backyard	$44,073	$136	82%	4	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
The Pullman Mod: Stylish 4br + Close to the Axn!	$58,565	$226	67%	4	3	1	$183	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Comfortable and quiet 4-bedroom home with Pool	$66,319	$340	52%	4	3	3	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
Your Home Away From Home	$41,374	$205	52%	4	2	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (70)
Home away from home	$47,142	$198	62%	4	2	3	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Southern Serenity Minutes from the Interstate	$63,003	$207	77%	4	2	1	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
SUMMERVILLEFamilyVac/Golf/WorkersNOCLEANINGFEE	$32,661	$194	46%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (111)
Charleston Pretty Pink House	$33,532	$281	31%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
Gorgeous Executive Home on Pond 5 beds	$43,082	$169	66%	4	3	1	$160	✅	❌	❌	Y / Y	⭐️ 5 (345)
North Charleston Home with Fire Pit and Gazebo!	$96,021	$491	51%	4	2	3	$207	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Spacious home	$42,321	$237	46%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Charming Home Near Everything	$46,626	$185	61%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
Charleston Charm ~ Sleeps 10!	$48,001	$202	63%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (56)
Wonderful 4bds/5beds spaces RangeHome Summerville	$44,965	$230	51%	4	2	5	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Country Haven, Pool, Hot Tub, Game Rm, Mins 2 Dwtn	$49,633	$144	84%	4	3	1	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (70)
The Gray House in Historic Summerville	$46,258	$126	99%	4	2	4	$90	❌	❌	❌	Y / Y	⭐️ 5 (60)
The Landing Spot: Pool + Ping-Pong + Mod Style!	$79,368	$276	74%	4	2	1	$223	✅	❌	✅	Y / Y	⭐️ 4.7 (42)
Spacious Summerville Charmer near Airport	$93,710	$326	77%	4	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (68)
Green Gables	$59,017	$215	74%	4	4	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (73)
Noah’s Nest: Relaxing Country Comfort	$62,680	$224	71%	4	2	3	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
Modern 4br home near DT Summerville!	$31,184	$117	67%	4	2	1	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Spacious Modern Home in Classy Neighborhood	$45,384	$186	55%	4	3	1	$169	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
Heart of Summerville 4bds/2baths	$50,251	$210	63%	4	2	5	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Roxbury House: Spacious 4 br, 2.5 bath	$45,433	$184	63%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.1 (17)
Sweet Retreat; 2KING Beds; FirePit; Volleyball;	$52,535	$179	77%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Entire home in Summerville, SC	$39,024	$173	58%	4	2	2	$60	❌	❌	❌	Y / N	⭐️ 4.8 (17)

Return Metrics

303.56% 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)	$31,874	$63,748	$95,623	$127,497	$159,372	$318,744	$956,232
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	$31,874	$63,748	$95,623	$127,497	$159,372	$318,744	$956,232

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

303.56%

Cap Rate

∞%

Return on Investment

303.56%

210 Essex Dr Summerville, SC, 29485

4 bed • 2 bath • 12 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$31,874

Annual Profit

Infinity%

Cap Rate

303.6%

Cash on Cash

$52,361

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $267/night at 55% occupancy.Projected nightly rate is $224/night at 64% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$54,458

Avg annual revenue

64%

Avg occupancy rate

$224

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

$30k

$70k

$105k

$150k

$31,874

Profit

Revenue

$52,361

Operating Expenses

$20,487

Operating Income

$31,874

Mortgage & Taxes

Profit (Cash Flow)

$31,874

$10,500

Cash Investment

Down Payment

Renos & Furnishing

$10,500

Closing Costs

Total

$10,500

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

303.56%

Cap Rate

∞%

Return on Investment

303.56%

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

-$30,425

Your adjusted annual income

$150,000 - -$30,425 = $180,425

Taxes on $180,425 (30%)

$54,128

Your old tax bill

$45,000

Your new tax bill

$54,128

Estimated tax savings

-$9,128

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: -