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 336 Allgood Bridge Rd, Pickens, SC, 29671

4 bed • 4 bath • 12 guests • $678,100

BNB

Calc

Annual Revenue

$81,858

Profit (Cash Flow)

$11,794

Cap Rate

8.5%

Annual Revenue

$81,858

AirDNA projects $217/night at 38% occupancy ($30,118). Airbtics projects $431/night at 52% occupancy ($81,858). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $431 rate per night.

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

Percentiles25%50%75%90%
Revenue$41,866$71,874$125,112$206,376
Occupancy41%54%60%74%
Nightly Rate$270$350$551$736

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
Lake Keowee waterfront private cove Close 2Clemson

No image available

$86,629
$407
58%
443$230❌✅❌Y / Y⭐️ 5 (83)
Luxury Mountain Getaway

No image available

$58,453
$193
77%
431$150✅✅❌Y / Y⭐️ 5 (248)
Harbour Pointe Chalet with Boat Slip

No image available

$55,651
$267
54%
432$285✅❌❌Y / Y⭐️ 4.5 (20)
Relaxing Salem House with Boat Slip & Mtn Views!

No image available

$222,501
$731
82%
42.52$258❌❌✅Y / Y⭐️ 5 (19)
Fun Lake Keowee TownHse Golf Tennis Picklball Pool

No image available

$53,223
$218
65%
432$150✅✅✅Y / Y⭐️ 4.5 (7)
Knott Quite at the lake

No image available

$38,264
$265
38%
432$200✅❌❌Y / Y⭐️ 5 (25)
New! Heart of Palmetto on Lake Keowee w/ Boat Dock

No image available

$87,605
$539
44%
432$200❌❌❌Y / Y⭐️ 5 (9)
Large Lake Keowee Chalet w/slip: Close to Clemson!

No image available

$57,485
$339
46%
434$200❌❌✅Y / Y⭐️ 5 (27)
Lake Keowee Waterfront Four Bedroom Home

No image available

$160,245
$692
60%
42.54$300✅❌❌Y / Y⭐️ 5 (4)
Lake Keowee Beach Club Cabin

No image available

$134,371
$491
74%
44.52$255❌✅✅Y / Y⭐️ 5 (62)
Three Bears Cabin - Luxury with Hot Tub!

No image available

$57,069
$272
56%
42.52$120❌✅❌Y / Y⭐️ 5 (88)
Luxurious Resort Escape - Lake & Mountain Retreat

No image available

$45,443
$286
42%
433$150✅❌❌Y / Y⭐️ 5 (30)
Clemson Game Day Lake House

No image available

$46,398
$307
41%
432$150❌❌❌Y / Y⭐️ 5 (33)
Updated Clemson Home in Nice Neighborhood

No image available

$31,082
$178
45%
42.51$110❌❌✅Y / Y⭐️ 4.5 (200)
Lake Keowee Getaway: Boat Dock, Deck, Grill!

No image available

$140,823
$788
48%
432$238❌❌❌Y / Y⭐️ 5 (24)
Hot Tub & Fire Pit @ The Living Easley Manor!

No image available

$169,639
$915
50%
442$199❌✅✅Y / Y⭐️ 5 (47)
4br/2ba Great location in heart of Clemson

No image available

$26,534
$160
43%
422$150✅❌❌Y / Y⭐️ 5 (128)
Papa’s Lake House waterfront and fun for winter.

No image available

$74,600
$361
55%
432$275✅❌❌Y / Y⭐️ 5 (43)
The High Carolew Over Brevard Mountaintop Paradise

No image available

$66,638
$438
34%
433$275✅✅❌Y / Y⭐️ 5 (61)
Log Cabin w/ Hot Tub- Table Rock/ Pumpkintown SC

No image available

$44,526
$204
56%
432$225❌✅❌Y / Y⭐️ 5 (60)
Ground Floor*Free Shuttle to Campus*Swimming Pool

No image available

$66,365
$284
63%
442$175✅❌✅Y / Y⭐️ 5 (37)
The House at Jocassee Farm with animals & hot tub

No image available

$42,819
$166
65%
421$150❌✅❌Y / Y⭐️ 5 (174)
5 King Beds, Game Lounge & BAR! 5 Min to Clemson

No image available

$67,122
$307
56%
421$261❌❌✅Y / Y⭐️ 5 (115)
TigerTown HideAway

No image available

$42,334
$267
39%
44.52$200✅❌❌Y / Y⭐️ 5 (24)
Updated Home Steps from Campus & Walker Course

No image available

$105,403
$458
60%
432$200❌❌✅Y / Y⭐️ 5 (39)
Lakefront Cabin ~ Dock~ GameRoom ~ Go Clemson!

No image available

$59,694
$272
55%
432$175❌❌❌Y / Y⭐️ 5 (56)
Clemson Lake House

No image available

$139,439
$886
43%
433$0❌❌❌Y / Y⭐️ 5 (45)
Brand New Keowee Cottage w/Dock!

No image available

$77,578
$338
60%
43.52$299❌❌❌Y / Y⭐️ 5 (18)
Pet + Family Friendly 4BR Pool House Near Furman

No image available

$60,116
$201
77%
424$225✅❌✅Y / Y⭐️ 5 (91)
Lake Keowee Hideaway Lake Access in a Private Cove

No image available

$69,023
$312
59%
42.53$275❌❌✅Y / Y⭐️ 5 (49)
Walk to Lake Keowee: Salem Townhome w/ Deck

No image available

$145,660
$469
81%
432$274✅✅❌Y / Y⭐️ 5 (6)
WOW - Spacious Townhouse on beautiful Lake Keowee

No image available

$46,348
$371
34%
432$150✅✅❌Y / Y⭐️ 5 (4)
Lake Hartwell Retreat w/ 2-Tier Dock & Boat Slip!

No image available

$168,532
$726
62%
422$258✅❌❌Y / Y⭐️ 5 (24)
Charming Seneca Home - 3 Mi to Memorial Stadium!

No image available

$118,692
$659
46%
422$232❌❌❌Y / Y⭐️ 5 (10)
Seneca Lakefront Vacation Rental w/ Boat Dock!

No image available

$238,573
$970
65%
432$232❌❌❌Y / Y⭐️ 4.5 (26)
Lake Keowee Ln - Awesome Lake Keowee Views

No image available

$88,712
$587
40%
432$365❌❌❌Y / Y⭐️ 5 (6)

Return Metrics

7.06% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$11,794$23,588$35,383$47,177$58,971$117,943$353,831
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$542,480$542,480$542,480$542,480$542,480$542,480$542,480
Down Payment$135,620$135,620$135,620$135,620$135,620$135,620$135,620
Property Appreciation$20,343$41,296$62,878$85,107$108,003$233,209$967,826
Total Return$710,237$742,985$776,361$810,385$845,075$1,029,253$1,999,758

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.06%

Cap Rate

8.48%

Return on Investment

23.23%

property-location

336 Allgood Bridge Rd Pickens, South Carolina, 29671

4 bed • 4 bath • 12 guests

Est. $3,252/mo

Agent

Inquire about this property

Contact Agent

$678,100

Zestimate

52

Airbnb Investor Score

$11,794

Annual Profit

8.5%

Cap Rate

7.1%

Cash on Cash

$81,858

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $217/night at 38% occupancy.Projected nightly rate is $431/night at 52% occupancy.

Top 53% of comparables

Top 41% 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.

$85,170

Avg annual revenue

52%

Avg occupancy rate

$431

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

$25k

$95k

$165k

$240k

Sign up to see the data on 40 all comparables

$11,794

Profit

Revenue

$81,858

Operating Expenses

$24,322

Operating Income

$57,537

Mortgage & Taxes

$45,742

Profit (Cash Flow)

$11,794

$166,963

Cash Investment

Down Payment

$135,620

Renos & Furnishing

$11,000

Closing Costs

$20,343

Total

$166,963

DSCR Ratio

Strong

1.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.06%

Cap Rate

8.48%

Profit (Cummulative)

$11,794

$542,480

$11,000

$20,343

$0

Total Gain

$38,799

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

$32,183

Deductible property tax

$6,713

Your total deduction

$56,902

Your adjusted annual income

$150,000 - $56,902 = $93,098


Taxes on $93,098 (30%)

$27,929

Your old tax bill

$45,000

Your new tax bill

$27,929


Estimated tax savings

$17,071

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:

2.39 sqft

Year built:

1894

Size:

2,857 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Central, Electric, Forced Air, Heat Pump

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 2.39 sqft
  • Building area: 2,857 sqft
  • Garage: No
  • Heating: Central, electric, forced air, heat pump
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Central Air, Electric, Forced Air
  • View: -
  • Parking: None, Driveway, Other
  • Amenities: Built-In Oven, Double Oven, Dishwasher, Electric Oven, Electric Range, Electric Water Heater, Disposal, Refrigerator, Smooth Cooktop
  • Price per square foot: $237

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 417000991016
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $220,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $678,100


Schools

  • Elementary School: Hagood Elementary School with 7/10 star rating
  • Middle School: Pickens Middle School with 4/10 star rating
  • High School: Pickens High School with 5/10 star rating