BNBCalc Short Term Rental Investment Analysis 406 Kensington Circle, Seneca, SC

4 bed • 2 bath • 9 guests • $360,000

BNB

Calc

Annual Revenue

$102,791

Profit (Cash Flow)

$35,246

Cap Rate

16.5%

Annual Revenue

$102,791

AirDNA projects $382/night at 38% occupancy ($53,018). Airbtics projects $531/night at 53% occupancy ($102,790). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $531 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,951	$98,081	$166,209	$213,738
Occupancy	43%	56%	64%	68%
Nightly Rate	$317	$470	$698	$841

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Inlet Lake Keowee Home Close to Clemson	$127,529	$776	44%	4	4	2	$275	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Knot On Call Lake House + HOT TUB	$117,922	$831	38%	4	3	4	$250	❌	✅	❌	Y / Y	⭐️ 4.5 (11)
Sweet Tea Retreats Lake Keowee	$106,027	$476	60%	4	4	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (15)
Brand New Keowee Cottage w/Dock!	$76,484	$336	60%	4	3.5	2	$299	❌	❌	❌	Y / Y	⭐️ 5 (20)
Keowee Splendor! Hot tub Dock Lake! 4br Retreat	$131,161	$543	64%	4	3.5	1	$268	❌	✅	❌	Y / Y	⭐️ 4.5 (24)
Keowee Cottage: lakefront home	$66,698	$378	47%	4	2.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (26)
Stunning Seneca Home w/ Lake Keowee Access!	$129,997	$729	48%	4	2.5	2	$227	❌	❌	❌	Y / Y	⭐️ 5 (30)
Charming Seneca Home - 3 Mi to Memorial Stadium!	$108,788	$612	45%	4	2	2	$232	❌	❌	❌	Y / Y	⭐️ 5 (11)
Seneca Lakefront Vacation Rental w/ Boat Dock!	$238,573	$970	65%	4	3	2	$232	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Clemson Lake House: Game Room & Dock	$60,671	$316	50%	4	3.5	2	$199	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
5 Min To Clemson + 5 King Beds + Game Lounge + BAR	$63,421	$289	56%	4	2	1	$261	❌	❌	✅	Y / Y	⭐️ 5 (122)
Lakefront Cabin Near Clemson w Dock & Boatslip	$62,342	$263	60%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (64)
Hidden Lake Sanctuary	$59,404	$278	57%	4	3	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (106)
Lake Hartwell Retreat – 4BR, Dock & Kayaks	$66,660	$266	68%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (90)
Clemson Lake House	$148,325	$881	46%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Lake Hartwell Retreat w/ 2-Tier Dock & Boat Slip!	$143,673	$637	60%	4	2	2	$258	✅	❌	❌	Y / Y	⭐️ 5 (26)
Lake Keowee Ln - Awesome Lake Keowee Views	$93,289	$587	42%	4	3	2	$365	❌	❌	❌	Y / Y	⭐️ 5 (6)
Lake Front Home with Dock "Lake Keowee Retreat"	$103,965	$477	58%	4	3	4	$249	❌	❌	✅	Y / Y	⭐️ 5 (20)
Charming cabin on Lake Keowee near Clemson	$65,602	$463	38%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (15)
The Point- Lakefront/ Mountain View Home	$152,620	$622	64%	4	0	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (9)
NEW! Relax at The Orange Door Lake Hartwell Home!	$53,348	$349	41%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (19)
Lakefront Clemson Retreat - 4 bedroom & 4 bathroom	$69,757	$275	68%	4	4	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (52)
Waterfront/dock/private cove. 25 min to Clemson.	$77,421	$361	57%	4	3	5	$275	✅	❌	❌	Y / Y	⭐️ 5 (45)
Slice of Heaven at the Clemson Dike	$92,045	$982	25%	4	4	2	$400	❌	❌	❌	Y / Y	⭐️ 5 (11)
Lake Hartwell house w/ dock 2 miles from Clemson.	$55,426	$228	62%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (142)
Tee House... waterfront on beautiful Lake Keowee	$95,704	$365	71%	4	4	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (64)
Updated Home Steps from Campus & Walker Course	$109,716	$464	62%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (41)
4- Bdrm- Clean, Comfy & Modern. One mile to campus	$34,428	$132	67%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (185)
Lake Keowee Paradise	$69,380	$694	27%	4	3.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (30)
Clemson-cation	$57,662	$218	70%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (7)
Lakefront Keowee Cabin 14 mi. from Clemson Hot Tub	$82,261	$691	32%	4	4	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (45)
Spacious Lake Keowee Cabin with Boat Slip access	$46,383	$405	30%	4	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (15)
Luxury on Lake Keowee w/ Dock	$228,151	$1,381	45%	4	4.5	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (3)
Clemson Game Day Lake House	$45,181	$303	40%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (38)
South Carolina Retreat w/ Fireplace & Lake Access!	$210,474	$753	76%	4	2.5	2	$258	❌	✅	✅	Y / Y	⭐️ 5 (16)
Woodhaven - A Keowee Lakefront Haven	$172,135	$837	55%	4	4	2	$390	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
New Waterfront House with Big Views & Private Dock	$126,731	$711	48%	4	3.5	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (15)
Family Venture on Keowee w/dock	$95,791	$388	65%	4	4.5	3	$325	❌	❌	❌	Y / Y	⭐️ 5 (23)
Keowee Lakeside with pool for 16	$172,065	$656	71%	4	3	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (36)
Lakeside \| 4bd/4ba Condo \| 1 Mile from Clemson	$47,985	$318	41%	4	4	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (51)

Return Metrics

37.77% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$35,245	$70,491	$105,737	$140,983	$176,229	$352,459	$1,057,379
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,536	$7,291	$11,277	$15,510	$20,003	$46,985	$288,000
Down Payment	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000
Property Appreciation	$10,800	$21,924	$33,381	$45,183	$57,338	$123,809	$513,814
Total Return	$121,582	$171,707	$222,397	$273,677	$325,572	$595,254	$1,931,194

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.77%

Cap Rate

16.53%

Return on Investment

53.14%

406 Kensington Cir Seneca, South Carolina, 29672

4 bed • 2 bath • 9 guests

Purchase Price

Est. $1,727/mo

Inquire about this property

Contact Agent

$354,700

Zestimate

207

Airbnb Investor Score

$35,245

Annual Profit

16.5%

Cap Rate

37.8%

Cash on Cash

$102,791

Annual Revenue

BNBCalc predicts this property will get $531 per night with 53% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$101,629

Avg annual revenue

53%

Avg occupancy rate

$531

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

$35k

$100k

$165k

$240k

$35,246

Profit

Revenue

$102,791

Operating Expenses

$43,260

Operating Income

$59,530

Mortgage & Taxes

$24,284

Profit (Cash Flow)

$35,246

$93,300

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$10,500

Closing Costs

$10,800

Total

$93,300

DSCR Ratio

Strong

2.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

37.77%

Cap Rate

16.53%

Return on Investment

53.14%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$1,868

Your adjusted annual income

$150,000 - $1,868 = $148,132

Taxes on $148,132 (30%)

$44,440

Your old tax bill

$45,000

Your new tax bill

$44,440

Estimated tax savings

$560

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:

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