BNBCalc Short Term Rental Investment Analysis 210 N Richardson St, Latta, SC, 29565

5 bed • 3 bath • 15 guests • $290,000

BNB

Calc

Annual Revenue

$69,952

Profit (Cash Flow)

$27,615

Cap Rate

16.3%

Annual Revenue

$69,952

AirDNA projects $336/night at 57% occupancy ($69,951).

BNB Calc projects a 56.99999999999999% occupancy rate, $336 rate per night.

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

Return Metrics

34.75% 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)	$27,615	$55,230	$82,846	$110,461	$138,076	$276,153	$828,460
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$232,000	$232,000	$232,000	$232,000	$232,000	$232,000	$232,000
Down Payment	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000
Property Appreciation	$8,700	$17,661	$26,890	$36,397	$46,189	$99,735	$413,906
Total Return	$326,315	$362,891	$399,736	$436,858	$474,266	$665,889	$1,532,366

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.75%

Cap Rate

16.26%

Return on Investment

49.29%

210 N Richardson St Latta, South Carolina, 29565

5 bed • 3 bath • 15 guests

Purchase Price

Est. $1,391/mo

Inquire about this property

Contact Agent

$290,000

Zestimate

197

Airbnb Investor Score

$27,615

Annual Profit

16.3%

Cap Rate

34.8%

Cash on Cash

$69,952

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$27,615

Profit

Revenue

$69,952

Operating Expenses

$22,774

Operating Income

$47,178

Mortgage & Taxes

$19,562

Profit (Cash Flow)

$27,615

$79,450

Cash Investment

Down Payment

$58,000

Renos & Furnishing

$12,750

Closing Costs

$8,700

Total

$79,450

DSCR Ratio

Strong

2.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.75%

Cap Rate

16.26%

Return on Investment

49.29%

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

$13,764

Deductible property tax

$2,871

Your total deduction

$2,874

Your adjusted annual income

$150,000 - $2,874 = $147,126

Taxes on $147,126 (30%)

$44,138

Your old tax bill

$45,000

Your new tax bill

$44,138

Estimated tax savings

$862

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:

0.41 sqft

Year built:

1900

Size:

3,756 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.41 sqft

Building area: 3,756 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Carport

Amenities: Dishwasher, Range, Refrigerator, Oven

Price per square foot: $77

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1041216005

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $210,238

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $290,200

Schools

High School: Latta High School with 4/10 star rating