406 Kensington Cir Seneca, South Carolina, 29672
4 bed • 2 bath • 9 guests
Est. $1,727/mo
Inquire about this property
Contact Agent
$356,200
Zestimate
Airbnb Investor Score
$41,112
Annual Profit
18.7%
Cap Rate
84.6%
Cash on Cash
$93,064
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $382/night at 38% occupancy.Projected nightly rate is $490/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.
$92,729
Avg annual revenue
52%
Avg occupancy rate
$490
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$100k
$165k
$240k
Sign up to see the data on 40 all comparables
$63,722
Profit
Revenue
$93,064
Operating Expenses
$25,778
Operating Income
$67,286
Mortgage & Taxes
$3,564
Profit (Cash Flow)
$63,722
$64,500
Cash Investment
Down Payment
$54,000
Renos & Furnishing
$10,500
Total
$64,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
84.62%
Cap Rate
18.69%
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
$18,920
Deductible property tax
$3,564
Your total deduction
-$4,054
Your adjusted annual income
$150,000 - -$4,054 = $154,054
Taxes on $154,054 (30%)
$46,216
Your old tax bill
$45,000
Your new tax bill
$46,216
Estimated tax savings
-$1,216
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:
0.32 sqft
Year built:
-
Size:
-
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 616 Providence Point Dr | 3 | 2 | 1,966 | $182 | 0.69 | - | - | - |
| 413 Arbor Way | 3 | 2 | 0 | - | 0.58 | - | - | - |
| 310 S Depot St | 3 | 2 | 0 | - | 0 | - | - | - |
| 317 Shorecrest Dr | 3 | 3 | 2,700 | $155 | 0.37 | - | - | - |
| 317 Shorecrest Dr LOT 23 | 3 | 3 | 2,700 | $155 | 0.37 | - | - | - |
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.32 sqft
- Building area: -
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air, Electric
- View: -
- Parking: Attached, Garage
- Amenities: Dishwasher, Electric Oven, Electric Range, Refrigerator
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2090001024
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $354,700
Schools
- Elementary School: Northside Elementary School with 5/10 star rating
- Middle School: Seneca Middle School with 4/10 star rating
- High School: Seneca High School with 5/10 star rating