300 Whitewater Lake Rd Tamassee, South Carolina, 29686
2 bed • 1 bath • 6 guests
Est. $624/mo

Inquire about this property
Contact Agent
Airbnb Investor Score
$11,540
Annual Profit
16.6%
Cap Rate
31.9%
Cash on Cash
$40,498
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $210/night at 63% occupancy ($48,321.78). Airbtics projects $152/night at 55% occupancy ($30,534).
Top 48% of comparables
Top 44% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$45,374
Avg annual revenue
56%
Avg occupancy rate
$198
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$85k
$125k
Sign up to see the data on 40 all comparables
$11,540
Profit
Revenue
$40,498
Operating Expenses
$18,945
Operating Income
$21,553
Mortgage & Taxes
$10,013
Profit (Cash Flow)
$11,540
$32,250
Cash Investment
Down Payment
$26,000
Renos & Furnishing
$6,250
Total
$32,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
31.92%
Cap Rate
16.57%
STR Tax Calculator (USA)
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
$5,778
Deductible property tax
$1,287
Your total deduction
$16,320
Your adjusted annual income
$150,000 - $16,320 = $133,680
Taxes on $133,680 (30%)
$40,104
Your old tax bill
$45,000
Your new tax bill
$40,104
Estimated tax savings
$4,896
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com