BNBCalc Short Term Rental Investment Analysis 3089 Olivette Pl, Duncan, SC 29334

3 bed • 2 bath • 9 guests • $259,900

BNB

Calc

Annual Revenue

$41,079

Profit (Cash Flow)

$19,486

Cap Rate

8.5%

Annual Revenue

$41,079

AirDNA projects $134/night at 72% occupancy ($35,238). Airbtics projects $163/night at 69% occupancy ($41,078). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $163 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,086	$42,476	$56,233	$76,900
Occupancy	57%	74%	82%	89%
Nightly Rate	$126	$151	$180	$228

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Eclectic Downtown Cottage with Firepit & Workspace	$32,861	$146	58%	3	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (35)
3BR/1.5BA Quiet & Cozy in Duncan	$40,197	$117	89%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (57)
Beautiful 3 bedroom bungalow in the heart of down	$33,344	$106	82%	3	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (93)
Tu Casa. Pet friendly townhouse. Fenced in yard.	$41,957	$160	70%	3	3	5	$125	❌	❌	✅	Y / N	⭐️ 4.8 (5)
Modern home on Tyger River	$27,073	$126	53%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (67)
Cheerful 3 BR, 2.5 BR (sleeps 6-7) patio/pool	$44,192	$126	89%	3	3	3	$130	✅	❌	❌	Y / Y	⭐️ 4.9 (34)
Cozy House 3BR/2BA Greenville/Spartanburg/Greer	$30,280	$107	62%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Relaxing Stay on Trade Street	$41,604	$133	80%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (64)
Cheerful, spacious, and quite 3+ bed home	$39,006	$164	62%	3	2	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (18)
Downtown Greer Cottage	$42,466	$139	80%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (51)
Downtown Greer's Pink Door Cottage	$30,735	$165	48%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
Comfy & Cozy Country Home ~ Fire Pit ~ Parking	$36,591	$158	59%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Cozy modern home near Tyger River Park	$33,752	$108	79%	3	2	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (92)
Pet-Friendly Greer Home: Near Airport & Downtown	$38,683	$114	84%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (44)
Dogwood 3Br Queen Suite in Duncan	$17,450	$149	32%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Whispering Willow Inn	$29,208	$140	57%	3	4	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (164)
Duncan Home on Main - Near Middle Tyger YMCA & BMW	$39,813	$127	85%	3	2	4	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (76)
Welcome to our luxury stay.	$44,803	$180	64%	3	2	5	$100	✅	❌	✅	Y / Y	⭐️ 5 (4)
The Trade Street House	$30,620	$178	47%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Yellow Door Inn*Charming Downtown Greer Home	$46,070	$158	74%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
Home Sweet Greer 3 BR near Airport BMW & Downtown	$47,245	$165	76%	3	2	4	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
HollyWild House	$49,776	$129	93%	3	1	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (26)
Downtown Gem! 2 blocks from dining and shopping.	$55,957	$199	75%	3	3	2	$79	❌	❌	✅	Y / Y	⭐️ 5 (44)
Downtown’s Poplar Ranch	$33,188	$103	81%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Greer Vacation Rental ~ 11 Mi to Greenville!	$66,959	$251	69%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Brand New 3 Bedroom Townhome	$12,627	$150	23%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
BRAND NEW, centrally located, 3 bdrm townhouse	$41,966	$147	78%	3	3	365	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Home sweet home	$33,530	$111	75%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Modern Mill House - Luxury Stay - 10 MINS TO GSP	$40,350	$267	39%	3	3	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (15)
Middle Of It All	$69,792	$250	73%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (11)
The Haven on Hibiscus	$84,279	$449	50%	3	3	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (7)
Cozy House near BMW and Tyger River Park	$56,715	$180	84%	3	2	5	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Midterm Open Concept Townhome	$24,931	$131	52%	3	3	84	$0	✅	❌	✅	Y / N	⭐️ 4.8 (12)
Fabulous house - near Tyger River Park	$34,435	$168	56%	3	3	2	$0	✅	❌	❌	Y / N	⭐️ 5 (8)
Glamping in Greer	$31,983	$93	91%	3	2	3	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Cheerful 3 bedroom home nestled in the oaks.	$51,946	$185	75%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
The Lilli House in Riverside Greer	$73,088	$226	86%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (34)
Family-Friendly Greer Home w/ Balcony & Yard!	$62,336	$187	88%	3	2	2	$104	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Spartanburg Beauty - Long Stay? Perfect!	$72,834	$199	100%	3	3	5	$125	❌	❌	✅	Y / N	⭐️ 5 (1)
The Palmetto Cottage Heart of Greer Arts District	$35,298	$152	59%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (27)

Return Metrics

28.53% 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)	$19,485	$38,971	$58,457	$77,942	$97,428	$194,857	$584,571
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$207,920	$207,920	$207,920	$207,920	$207,920	$207,920	$207,920
Down Payment	$51,980	$51,980	$51,980	$51,980	$51,980	$51,980	$51,980
Property Appreciation	$7,797	$15,827	$24,099	$32,619	$41,395	$89,383	$370,945
Total Return	$287,182	$314,699	$342,456	$370,462	$398,723	$544,141	$1,215,416

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.53%

Cap Rate

8.48%

Return on Investment

43.69%

3089 Olivette Pl Duncan, SC, 29334

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,247/mo

This property is for sale!

Contact Agent

110

Airbnb Investor Score

$4,526

Annual Profit

8.5%

Cap Rate

28.5%

Cash on Cash

$41,079

Annual Revenue

BNBCalc predicts this property will get $163 per night with 69% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% 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.

$42,498

Avg annual revenue

69%

Avg occupancy rate

$163

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

$35k

$60k

$85k

$19,486

Profit

Revenue

$41,079

Operating Expenses

$19,020

Operating Income

$22,059

Mortgage & Taxes

$2,573

Profit (Cash Flow)

$19,486

$68,277

Cash Investment

Down Payment

$51,980

Renos & Furnishing

$8,500

Closing Costs

$7,797

Total

$68,277

DSCR Ratio

Strong

1.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.53%

Cap Rate

8.48%

Return on Investment

43.69%

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

$12,335

Deductible property tax

$2,573

Your total deduction

$22,394

Your adjusted annual income

$150,000 - $22,394 = $127,606

Taxes on $127,606 (30%)

$38,282

Your old tax bill

$45,000

Your new tax bill

$38,282

Estimated tax savings

$6,718

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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: -