BNBCalc Short Term Rental Rental Arbitrage Analysis 214 Azalea Ct, Greenville, SC, 29615

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$54,509

Profit (Cash Flow)

$8,423

Cash on Cash Return

97.9%

Annual Revenue

$54,509

AirDNA projects $140/night at 54% occupancy ($27,612). Airbtics projects $168/night at 68% occupancy ($41,725). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 82% occupancy rate, $182 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,886	$40,219	$56,635	$69,651
Occupancy	54%	71%	82%	85%
Nightly Rate	$136	$149	$182	$216

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Greenville Getaway	$49,674	$174	78%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
The Hillside Getaway - Minutes from Downtown GVL	$52,348	$258	50%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Great Location in Convenient Botany Woods	$36,836	$147	63%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (80)
GreenvilleSChouse 3.2 miles to downtown!	$41,901	$215	50%	3	3	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (124)
Cozy 3 bedroom home 7 minutes from Downtown	$34,607	$127	70%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (63)
Destination Overbrook - Luxury Meets Location	$44,341	$152	77%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (107)
Beautifully updated home, great location!	$36,283	$172	56%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (58)
⭐️ Comfy Eastside Home Close to Downtown ⭐️	$38,213	$118	85%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (232)
Grateful GVL Gathering III	$49,309	$149	89%	3	2	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (44)
Sweet Home	$41,842	$136	82%	3	3	7	$159	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Remodeled & cozy home: Hot tub & backyard oasis	$36,527	$181	52%	3	2	2	$99	❌	✅	❌	Y / Y	⭐️ 5 (143)
The “Nest”	$61,607	$175	94%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (107)
Serene 3BR Near Downtown, Fenced Yard, Pets OK	$59,554	$201	77%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (149)
Mockingbird Bungalow - Sleeps 8 - Greenville, SC	$29,361	$196	39%	3	2	2	$115	❌	✅	❌	Y / Y	⭐️ 5 (64)
Mid Century Modern Escape _3 miles to downtown GVL	$37,633	$193	51%	3	2	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (41)
Modern Designer Retreat Near Downtown Greenville	$44,886	$142	82%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (135)
Red Door \| Center of Downtown GVL W/ 3 King Beds!	$48,098	$174	73%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (111)
Luxury Loft Sleeps 6 NOMA Sq. Main St.	$78,310	$378	55%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (119)
Greenville Getaway	$36,469	$138	69%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (64)
Downtown FREE Breakfast	$46,508	$136	92%	3	2	2	$59	❌	❌	❌	Y / Y	⭐️ 5 (467)
Stay Awhile Taylors 3 BR - Pets Welcome	$39,328	$127	81%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
3 bedroom 3 bath home with deck. Pet Friendly	$62,683	$203	83%	3	3	5	$99	❌	❌	✅	Y / Y	⭐️ 5 (8)
Luxurious Cottage one mile to Downtown	$46,645	$174	71%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (68)
CUTE 3 bedroom Suite -Close to Downtown Greenville	$50,282	$165	83%	3	1	5	$75	❌	❌	✅	Y / N	⭐️ 5 (6)
Paris Mtn. Loft Home - State Park Pass Included	$24,980	$104	63%	3	2	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (338)
Peaceful Retreat -- Perfect Location	$42,054	$131	85%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (150)
Comfortable 3 Bedroom 2 Bath w/ WiFi	$39,244	$123	84%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
Home with beautiful backyard oasis close to DT!	$45,581	$161	73%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (143)
Charming Greenville Cottage	$39,324	$136	79%	3	3	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Beautiful Home. W/Hot Tub. Open Floor Plan.	$43,123	$136	83%	3	2	2	$109	❌	✅	✅	Y / Y	⭐️ 4.9 (34)
Greenville's Historical Hideaway	$33,498	$127	67%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (79)
Big Foot House	$47,084	$228	54%	3	2	5	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Cherrydale Area Monthly Rental near Downtown!	$33,831	$123	74%	3	1	1	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
The Red Brick Home—15 minutes from Downtown	$33,360	$121	69%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (245)
Cozy Family Cottage Downtown	$39,320	$144	71%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (28)
Entire House minutes from Downtown Greenville!	$33,850	$141	62%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (21)
New build townhouse minutes to downtown Greenville	$28,591	$186	42%	3	4	90	$175	❌	❌	❌	Y / Y	⭐️ 5 (30)
Pets are Welcome! 3 Units with Free Breakfast!	$66,407	$378	48%	3	3	1	$0	✅	❌	✅	N / Y	⭐️ 0 (0)
The GreenHouse	$30,708	$149	54%	3	2	60	$120	❌	❌	✅	Y / Y	⭐️ 5 (70)
Charming Brick Haven	$24,082	$140	47%	3	2	2	$0	❌	❌	✅	N / N	⭐️ 5 (2)

Return Metrics

97.94% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,422	$16,845	$25,268	$33,691	$42,114	$84,228	$252,685
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	$8,422	$16,845	$25,268	$33,691	$42,114	$84,228	$252,685

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

97.94%

Payback Period Days

372

Return on Investment

97.94%

214 Azalea Ct Greenville, South Carolina, 29615

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$54,509

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $140/night at 54% occupancy.Projected nightly rate is $168/night at 68% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$42,707

Avg annual revenue

68%

Avg occupancy rate

$168

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

$25k

$40k

$60k

$80k

$8,423

Profit

Revenue

$54,509

Operating Expenses

$19,086

Operating Income

$35,423

Net Effective Rent

$27,000

Profit (Cash Flow)

$8,423

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

97.94%

Payback Period Days

372