BNBCalc Short Term Rental Investment Analysis 211 River Landing Dr 102, Daniel Island, SC 29492

1 bed • 1 bath • 3 guests • $1,775

BNB

Calc

Annual Revenue

$31,228

Profit (Cash Flow)

$13,369

Cap Rate

759.9%

Annual Revenue

$31,228

AirDNA projects $169/night at 51% occupancy ($31,480). Airbtics projects $150/night at 57% occupancy ($31,228). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 57% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,409	$33,582	$45,065	$59,475
Occupancy	43%	61%	73%	85%
Nightly Rate	$130	$143	$160	$183

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dream Catcher Carriage House Daniel Island	$36,603	$137	73%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (308)
Charleston Area Modern Studio	$25,035	$120	56%	1	1	2	$55	❌	❌	❌	N / Y	⭐️ 5 (146)
Spacious Daniel Island Apartment	$51,130	$150	88%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (259)
Live the Charleston Life: 20 mins to DT & beaches!	$27,856	$177	43%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (56)
Charleston Guest Suite (FROG)	$27,275	$162	46%	1	1	31	$0	✅	❌	❌	N / Y	⭐️ 5 (89)
Daniel Island Studio For Your Enjoyment!	$24,156	$100	66%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (219)
Daniel Island Getaway	$35,209	$130	74%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (323)
Private Guest Apartment on Daniel Island	$43,071	$130	85%	1	1	2	$40	✅	❌	❌	N / Y	⭐️ 5 (243)

Return Metrics

286.99% 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)	$13,368	$26,737	$40,106	$53,475	$66,844	$133,689	$401,068
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,420	$1,420	$1,420	$1,420	$1,420	$1,420	$1,420
Down Payment	$355	$355	$355	$355	$355	$355	$355
Property Appreciation	$53	$108	$164	$222	$282	$610	$2,533
Total Return	$15,197	$28,620	$42,046	$55,473	$68,902	$136,074	$405,376

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

286.99%

Cap Rate

759.92%

Return on Investment

288.51%

211 River Landing Dr 102 Daniel Island, SC, 29492

1 bed • 1 bath • 3 guests

Purchase Price

Est. $9/mo

This property is for sale!

Contact Agent

7534

Airbnb Investor Score

$13,368

Annual Profit

759.9%

Cap Rate

287.0%

Cash on Cash

$31,228

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $169/night at 51% occupancy.Projected nightly rate is $150/night at 57% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$30,608

Avg annual revenue

57%

Avg occupancy rate

$150

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

$10k

$25k

$40k

$50k

$13,369

Profit

Revenue

$31,228

Operating Expenses

$17,740

Operating Income

$13,489

Mortgage & Taxes

$120

Profit (Cash Flow)

$13,369

$4,658

Cash Investment

Down Payment

$355

Renos & Furnishing

$4,250

Closing Costs

$53

Total

$4,658

DSCR Ratio

Strong

112.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

286.99%

Cap Rate

759.92%

Return on Investment

288.51%

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

$84

Deductible property tax

$18

Your total deduction

-$12,548

Your adjusted annual income

$150,000 - -$12,548 = $162,548

Taxes on $162,548 (30%)

$48,765

Your old tax bill

$45,000

Your new tax bill

$48,765

Estimated tax savings

-$3,765

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:

243,500 sqft

Year built:

2016

Size:

409,300 sqft

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: Commercial (General)

Stories: -

Lot size: 243,500 sqft

Building area: 409,300 sqft

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: CHARLESTON - DI-TC

Land Use: Commercial

Parcel Number: 275-00-00-226

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $4,172,160

County Est. Land Value: $6,611,600

Assessed Land Value: $358,669

County Est. Structure Value: $70,296,700

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
08/27/21	$72,509,336	100%	Vit Simmons Park Llc
11/29/17	$60,250,000	65%	Simmons Park Property Llc
10/21/16	$0	0%	Walter Loiselle, Tina Marie
10/09/13	$3,663,000	100%	Simmons Park Associates Llc
11/26/12	$16,172	100%	Daniel Island Town Association Inc
11/26/12	$64,691	100%	The Daniel Island Company Inc

Ownership

Name: Vtt Simmons Park Llc

Owner Occupied: No

Owner Mailing Address: 201 Sawyer Cir, Charleston, SC 29492

Years Owned: 40

Home Equity: -

Mortgage Balance Remaining: $77,300,000

Financed amount: 100%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No