BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 300 Whitewater Lake Road, Tamassee, SC

2 bed • 1 bath • 6 guests • $130,000

BNB

Calc

Annual Revenue

$40,498

Profit (Cash Flow)

$11,540

Cap Rate

16.6%

Annual Revenue

$40,498

AirDNA projects $210/night at 63% occupancy ($48,321). Airbtics projects $152/night at 55% occupancy ($30,534). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56% occupancy rate, $198 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,309$30,270$49,332$67,672
Occupancy46%54%66%73%
Nightly Rate$98$147$197$244

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
A Lakefront Tiny Cabin w/ Private Dock

No image available

$63,596
$215
78%
212$100❌❌❌Y / Y⭐️ 5 (116)
Whitewater Lake Front Cottage

No image available

$30,503
$144
56%
213$75❌❌❌N / Y⭐️ 5 (71)
Screened Porch: Forested Tamassee Escape!

No image available

$63,897
$248
67%
222$129❌❌✅Y / Y⭐️ 4.5 (10)
Lake Jocassee and Keowee Cabin - Free Park Pass

No image available

$16,415
$105
40%
212$65❌❌❌Y / Y⭐️ 5 (53)
The Sunflower House at Lake Jocassee

No image available

$54,420
$228
62%
222$140❌✅❌Y / Y⭐️ 5 (51)
Lakeside Garden Level Oasis With Large Dock

No image available

$32,127
$209
42%
212$0❌❌✅Y / N⭐️ 5 (3)
Stay ON a waterfall‼️ With Hot Tub‼️

No image available

$55,515
$237
64%
22.52$0❌✅✅Y / Y⭐️ 5 (43)
Mountain Lake Cottage with Views

No image available

$28,613
$111
65%
212$100❌❌✅N / Y⭐️ 5 (212)
Keowee Key Condo Rental w/ Golf Course View!

No image available

$55,101
$214
64%
222$155✅❌❌Y / Y⭐️ 4.5 (16)
Relaxing and Cozy

No image available

$18,845
$128
38%
212$65✅❌❌Y / Y⭐️ 5 (45)
Keowee Key Luxury Condo - Stunning Views!

No image available

$47,907
$198
65%
222$100✅✅❌Y / Y⭐️ 5 (131)
Beautiful Lake Keowee

No image available

$53,570
$222
65%
222$150✅❌❌Y / Y⭐️ 5 (5)
Versatile Salem Condo with Pool Access!

No image available

$73,754
$280
67%
222$202✅❌❌Y / Y⭐️ 4.5 (5)
Lake Keowee Condo w/ Balcony & Resort Amenities!

No image available

$69,099
$301
58%
222$129✅✅❌Y / Y⭐️ 5 (22)
Condo on Lake Keowee w/ Resort Amenities & Pool!

No image available

$61,512
$297
52%
222$155✅❌❌Y / Y⭐️ 5 (36)
Views, Pools & Marina: Lake Keowee Condo!

No image available

$124,938
$323
100%
222$155✅❌❌Y / Y⭐️ 5 (32)
Lake Keowee Getaway Golf Boating Hiking Waterfalls

No image available

$35,399
$131
71%
212$150✅❌✅Y / Y⭐️ 5 (36)
Lake Keowee Resort Condo: Waterfront Balcony

No image available

$82,564
$323
69%
223$140✅❌❌Y / Y⭐️ 5 (10)
Stumphouse Log Cabin~Pet Friendly~No Cleaning Fees

No image available

$39,052
$194
55%
212$0❌❌✅Y / Y⭐️ 5 (50)
Golden T's|Dog Friendly| Walk to Pool|Lake Access

No image available

$31,329
$177
46%
21.52$150✅✅✅Y / Y⭐️ 5 (42)
Lake Keowee Condo w/ Balcony & Community Perks

No image available

$75,642
$267
74%
223$155✅❌✅Y / Y⭐️ 5 (22)
S. Circle - Beautifully Restored Home

No image available

$28,119
$137
53%
222$145❌❌✅Y / Y⭐️ 4.5 (32)
Mill Place Cabin Getaway

No image available

$25,204
$162
41%
212$125❌❌❌N / Y⭐️ 5 (58)
Camper in Salem

No image available

$17,493
$78
57%
211$60❌❌❌N / N⭐️ 5 (36)
Mountains and Lake Area

No image available

$19,229
$112
45%
211$50❌❌❌Y / Y⭐️ 5 (134)
AirBNBeached Houseboat Salem SC - Free Park pass!

No image available

$16,772
$107
40%
212$65❌❌❌N / Y⭐️ 5 (56)
Lake Keowee Condo: Resort Pools & Lake Access!

No image available

$84,519
$300
76%
222$140✅✅❌Y / Y⭐️ 4.5 (14)
Newly Updated | Lake Keowee | Pool | Amenities

No image available

$33,545
$196
46%
222$125✅❌❌Y / Y⭐️ 5 (14)
Keowee Keys Condo w/ Resort Amenities Access!

No image available

$60,650
$329
49%
222$116✅✅❌Y / Y⭐️ 4.5 (8)
Cottage on Lake Becky

No image available

$24,592
$165
38%
211$100❌❌✅N / Y⭐️ 5 (97)
Beautiful Lake Keowee Condo with great Amenities

No image available

$32,264
$175
49%
222$100✅❌✅Y / Y⭐️ 5 (133)
Mountain Rest Last Resort at Lake Becky

No image available

$26,055
$101
69%
212$70❌❌✅Y / Y⭐️ 5 (130)
Golf view, lake access, 3 pools!

No image available

$44,321
$194
55%
212$150✅✅❌Y / Y⭐️ 5 (27)
Resort-Style Condo w/ Balcony on Lake Keowee

No image available

$111,208
$296
100%
223$155✅❌❌Y / Y⭐️ 5 (6)
Jocassee Lake Acres - 7 acre farm - boat friendly

No image available

$32,320
$168
52%
212$65❌❌✅Y / Y⭐️ 5 (101)
Tiny Cabin Country Living rentals Tanyard LCC

No image available

$22,743
$121
50%
212$50❌❌❌Y / Y⭐️ 5 (83)
Rustic Luxury Lake Becky Cabin

No image available

$20,344
$157
34%
221$75❌❌❌Y / Y⭐️ 5 (34)
Lakeront Keowee Condo W/ Amenities - 20min-Clemson

No image available

$42,152
$187
56%
222$263❌✅❌Y / Y⭐️ 5 (3)
Captains Walk 103 In Keowee Key

No image available

$42,214
$224
43%
212$200✅❌❌Y / Y⭐️ 0 (1)

Return Metrics

31.92% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$11,540$23,080$34,620$46,160$57,700$115,400$450,918
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$9,132$12,539$16,145$19,963$24,003$48,043$103,999
Down Payment$26,000$26,000$26,000$26,000$26,000$26,000$26,000
Property Appreciation$3,900$7,917$12,054$16,316$20,705$44,709$185,544
Total Return$50,572$69,536$88,820$108,439$128,409$234,153$766,463

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

31.92%

Cap Rate

16.57%

Return on Investment

50.65%

property-location

300 Whitewater Lake Rd Tamassee, South Carolina, 29686

2 bed • 1 bath • 6 guests

Est. $624/mo

Agent

Inquire about this property

Contact Agent

186

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

$11,540

$9,132

$6,250

$3,900

$0

Total Gain

$18,313

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

$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