BNBCalc Short Term Rental Investment Analysis 2313 Greene St, Columbia, SC 29205

3 bed • 2 bath • 9 guests • $500,000

BNB

Calc

Annual Revenue

$40,542

Profit (Cash Flow)

-$12,137

Cap Rate

4.3%

Annual Revenue

$40,542

AirDNA projects $216/night at 58% occupancy ($45,757). Airbtics projects $185/night at 60% occupancy ($40,542). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 60% occupancy rate, $185 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,300	$36,675	$57,232	$76,860
Occupancy	54%	61%	71%	80%
Nightly Rate	$127	$155	$210	$252

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire House! Light and Bright Open Floor Plan	$49,724	$197	65%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (91)
New Home Near USC & Bases - The Capital Cottage	$29,370	$128	57%	3	3	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (117)
Best location in Columbia & fully renovated!	$89,223	$370	65%	3	4	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (155)
White House at Waverly-Near Ft. Jackson & USC	$35,375	$142	63%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (65)
'B' Green Township Townhouse \| 3 King BRs 3BA	$33,375	$162	53%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
Charming Bungalow! 5 mins to Downtown/Ft Jax/USC!	$37,768	$183	54%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (278)
Quaint brick home with open floor plan - 4 beds	$33,883	$106	82%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (196)
Charming & Comfy Rosewood Oasis	$44,483	$210	55%	3	3	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (36)
Gypsy @ The Vestry on Read	$31,194	$129	60%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Alchemist @ The Vestry on Read	$35,118	$144	58%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Sherlock + Watson @ The Vestry on Read	$71,918	$243	76%	3	3	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (10)
Off-Devine Townhome near USC, Ft Jackson & COLA	$42,752	$210	53%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (36)
★ Comfy Columbia Gem ❤ Large Backyard w/ Pavilion★	$34,557	$130	67%	3	1	2	$148	❌	❌	❌	Y / Y	⭐️ 4.9 (95)
Charming mid century style home	$34,647	$113	80%	3	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Home Away From Home	$15,045	$100	40%	3	1	1	$15	❌	❌	❌	Y / N	⭐️ 4.8 (103)
Cola's Hideaway Pool House Retreat & Outdoor Oasis	$86,563	$332	70%	3	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (50)
Paija Palace - Green	$45,488	$195	62%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
~Historic Charm~Near DTNW/5pts w/Netflix/Games!	$72,214	$252	76%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (86)
'A' Green Township Townhouse \| 3 King BRs 3BA	$35,562	$148	61%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (69)
Downtown! Spacious 3 bedroom home next to campus!	$21,241	$205	27%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (231)
Jim & Mary’s	$35,288	$156	58%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Beautiful Bungalow in the Heart of the City	$26,261	$84	72%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (146)
The Laurens Cottage \| University Hill \| Sleeps 8	$43,997	$129	86%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Southern Shandon Gem	$44,502	$249	47%	3	4	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (132)
Cozy House \| Quaint Street \| In-town Columbia SC	$29,002	$103	74%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Vibrant Home \|USC\| Five Points\| Rosewood\| Downtown	$24,653	$119	54%	3	1	2	$135	❌	❌	✅	Y / N	⭐️ 4.8 (28)
Historic Melrose Home \| 3BR 2BA Renovated	$32,419	$127	64%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Pink House in Historic Shandon	$25,404	$216	30%	3	4	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (18)
Great Place for Gamecock Football Games	$57,096	$780	20%	3	4	2	$0	❌	❌	✅	N / N	⭐️ 5 (14)
The Ebony Apartment \| Melrose Heights 3BR Sleeps 6	$26,399	$111	59%	3	2	1	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Charming 3 Bedroom Downtown Columbia Art Cottage	$38,466	$146	71%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (166)
The Chicken Coop: Location, Location, Location	$24,345	$108	54%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (194)
Forest Acres Retreat House	$28,844	$91	83%	3	2	1	$60	❌	❌	✅	Y / Y	⭐️ 4.6 (147)
Vista Nights, Renovated Condo in the Vista	$41,234	$189	59%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (147)
Large & Comfy - Close to Everything!	$40,973	$225	49%	3	2	3	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Cozy 3 BR Bungalow Located in Downtown Columbia	$42,463	$154	70%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (145)
Cotton & Hen \| Historic 3BR 2BA Renovated House	$44,934	$167	69%	3	2	1	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Rosewood Charm 3/2 Downtown	$52,376	$169	81%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (39)
Cozy Shandon Downtown Bungalow	$42,567	$151	73%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Carolina Sol Downtown Nurses & Military Specials	$39,713	$256	42%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (69)

Return Metrics

-9.82% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,136	-$24,273	-$36,410	-$48,547	-$60,684	-$121,368	-$364,104
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,912	$10,127	$15,663	$21,541	$27,782	$65,257	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$107,775	$116,303	$125,616	$135,749	$146,735	$215,847	$849,526

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.82%

Cap Rate

4.31%

Return on Investment

6.29%

2313 Greene St Columbia, SC, 29205

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,398/mo

This property is for sale!

Contact Agent

-31

Airbnb Investor Score

-$12,136

Annual Profit

4.3%

Cap Rate

-9.8%

Cash on Cash

$40,542

Annual Revenue

BNBCalc predicts this property will get $185 per night with 60% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$40,510

Avg annual revenue

60%

Avg occupancy rate

$185

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

$40k

$65k

$90k

-$12,137

Profit

Revenue

$40,542

Operating Expenses

$18,950

Operating Income

$21,592

Mortgage & Taxes

$33,728

Profit (Cash Flow)

-$12,137

$123,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,500

Closing Costs

$15,000

Total

$123,500

DSCR Ratio

Weak

0.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.82%

Cap Rate

4.31%

Return on Investment

6.29%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$62,844

Your adjusted annual income

$150,000 - $62,844 = $87,156

Taxes on $87,156 (30%)

$26,147

Your old tax bill

$45,000

Your new tax bill

$26,147

Estimated tax savings

$18,853

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: Active

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: -