BNBCalc Short Term Rental Investment Analysis 312 Dale St, West Columbia, SC 29169

3 bed • 2 bath • 9 guests • $249,000

BNB

Calc

Annual Revenue

$41,521

Profit (Cash Flow)

$5,646

Cap Rate

9.0%

Annual Revenue

$41,521

AirDNA projects $203/night at 56% occupancy ($41,520). Airbtics projects $236/night at 66% occupancy ($56,890). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $203 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,082	$56,830	$76,117	$112,917
Occupancy	60%	71%	75%	79%
Nightly Rate	$156	$211	$265	$374

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful cottage close to downtown and USC	$24,268	$83	71%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (306)
Quick Drive to Ft Jackson - The Indie Rancher	$50,815	$211	60%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.6 (59)
Heart of The Vista Townhome \| Gated 3BR 2.5BA	$80,124	$288	72%	3	3	1	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
The Cayce House	$18,236	$146	30%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (46)
Cozy Tri-Level Home	$88,524	$242	95%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (1)
Rivers Edge: King, Pets, USC, Ft J	$43,663	$191	61%	3	3	3	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Peaceful: Location/King/1 Story/ADA/USC/Ft Jackson	$44,306	$167	71%	3	2	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (19)
3BR West Cola Home \| Close to Zoo \| Sleeps 8	$42,532	$142	72%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Urban Farmhouse: Sleeps 8, Walk to dining & shops	$168,225	$564	79%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (78)
Walk WECO on State \| Eats + Drinks + Shops + Rec	$68,768	$229	78%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
HomeRun: 1 Story/Riverwalk/King/ADA/USC/Ft Jackson	$55,753	$187	80%	3	2	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (35)
Good Vibes Ranch \| Walk to Zoo \| 3BR 1.5BA Pets+	$73,868	$302	65%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Gamecock Getaway	$77,882	$423	50%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (3)
Modern High-styled Historic - UofSC	$57,407	$222	68%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (112)
The Benjamin Button House - 3 queen beds	$27,376	$144	49%	3	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.5 (6)

Return Metrics

8.58% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,646	$11,292	$16,939	$22,585	$28,232	$56,464	$169,393
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$199,200	$199,200	$199,200	$199,200	$199,200	$199,200	$199,200
Down Payment	$49,800	$49,800	$49,800	$49,800	$49,800	$49,800	$49,800
Property Appreciation	$7,470	$15,164	$23,089	$31,251	$39,659	$85,635	$355,388
Total Return	$262,116	$275,457	$289,028	$302,837	$316,891	$391,099	$773,782

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.58%

Cap Rate

9.01%

Return on Investment

23.66%

312 Dale St West Columbia, SC, 29169

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,194/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$5,646

Annual Profit

9.0%

Cap Rate

8.6%

Cash on Cash

$41,521

Annual Revenue

BNBCalc predicts this property will get $236 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 74% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$61,449

Avg annual revenue

66%

Avg occupancy rate

$236

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

$65k

$115k

$170k

$5,646

Profit

Revenue

$41,521

Operating Expenses

$19,078

Operating Income

$22,443

Mortgage & Taxes

$16,797

Profit (Cash Flow)

$5,646

$65,770

Cash Investment

Down Payment

$49,800

Renos & Furnishing

$8,500

Closing Costs

$7,470

Total

$65,770

DSCR Ratio

Strong

1.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.58%

Cap Rate

9.01%

Return on Investment

23.66%

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

$11,818

Deductible property tax

$2,465

Your total deduction

$20,195

Your adjusted annual income

$150,000 - $20,195 = $129,805

Taxes on $129,805 (30%)

$38,942

Your old tax bill

$45,000

Your new tax bill

$38,942

Estimated tax savings

$6,058

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: -