336 Allgood Bridge Rd Pickens, South Carolina, 29671
4 bed • 4 bath • 12 guests
Est. $3,252/mo

Inquire about this property
Contact Agent
$678,100
Zestimate
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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