31 Blake St Greenville, SC, 29605
3 bed β’ 1 bath β’ 9 guests
Est. $1,520/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$182
Annual Profit
6.8%
Cap Rate
0.2%
Cash on Cash
$40,513
Annual Revenue
This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $218/night at 50% occupancy ($39,811.59). Airbtics projects $188/night at 59% occupancy ($40,512).
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$38,910
Avg annual revenue
59%
Avg occupancy rate
$188
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$35k
$50k
Sign up to see the data on 10 all comparables
$182
Profit
Revenue
$40,513
Operating Expenses
$18,947
Operating Income
$21,566
Mortgage & Taxes
$21,384
Profit (Cash Flow)
$182
$81,160
Cash Investment
Down Payment
$63,400
Renos & Furnishing
$8,250
Closing Costs
$9,510
Total
$81,160
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.22%
Cap Rate
6.8%
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
$15,045
Deductible property tax
$3,138
Your total deduction
$69,645
Your adjusted annual income
$150,000 - $69,645 = $80,355
Taxes on $80,355 (30%)
$24,106
Your old tax bill
$45,000
Your new tax bill
$24,106
Estimated tax savings
$20,894
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: -