BNBCalc Short Term Rental Investment Analysis 459 Vetch Ct, Johns Island, SC, 29455

2 bed • 2 bath • 6 guests • $1,000,020

BNB

Calc

Annual Revenue

$69,031

Profit (Cash Flow)

-$21,081

Cap Rate

4.6%

Annual Revenue

$69,031

AirDNA projects $375/night at 67% occupancy ($91,767). Airbtics projects $270/night at 70% occupancy ($69,031). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 70% occupancy rate, $270 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$55,350	$71,497	$90,450	$106,461
Occupancy	67%	72%	78%	83%
Nightly Rate	$222	$265	$308	$338

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Kiawah Exclusives \| 5110 Windswept Villa	$120,057	$338	96%	2	2	2	$215	❌	❌	❌	Y / Y	⭐️ 0 (0)
Picturesque View in Parkside!	$65,934	$239	74%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Newly Renovated 2BR/2BA Oceanfront Villa	$147,182	$594	67%	2	2	2	$300	❌	❌	❌	Y / N	⭐️ 5 (42)
Modern 2BD Villa Situated in the heart of Kiawah	$86,483	$271	86%	2	2	1	$294	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Spacious Redone Villa across beach near sanctuary	$85,763	$346	67%	2	2.5	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (118)
Modern Beachfront Villa! East Beach Kiawah!	$113,421	$384	79%	2	2	1	$294	❌	❌	❌	Y / Y	⭐️ 5 (5)
Kiawah Exclusives \| 4365 Windswept Lakeside	$90,924	$290	83%	2	2.5	2	$215	❌	❌	❌	Y / Y	⭐️ 0 (2)
FRONT BEACH CONDO on Kiawah Island	$66,845	$263	68%	2	2	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (22)
4506 Parkside: Updated Villa w/ Screened Porch	$31,593	$152	54%	2	2	2	$177	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
4341 Windswept Lakeside Woodland View	$71,972	$210	89%	2	3	1	$215	❌	❌	❌	Y / Y	⭐️ 4 (2)
Parkside - an iTrip Charleston Beaches Home	$74,677	$246	82%	2	2	3	$190	❌	❌	✅	Y / Y	⭐️ 5 (4)
Easy beach access, dog friendly!	$56,951	$223	67%	2	2	2	$226	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Cozy Turtle Cove Villa in Ideal Location!	$68,560	$237	77%	2	2	1	$294	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Lagoon view villa with office, easy walk to beach!	$42,189	$205	55%	2	1	3	$115	❌	❌	✅	Y / Y	⭐️ 5 (101)
Charming, central, in popular location	$20,434	$200	26%	2	2	2	$233	❌	❌	❌	Y / Y	⭐️ 4 (20)
Kiawah Exclusives \| 4741 Tennis Club Villa	$59,137	$210	69%	2	2	2	$215	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Fairway Oaks Villa, 100 yards from the beach	$47,346	$166	75%	2	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (163)
Short Stays! 1368 Fairway Oaks Villa - Sweetgrass	$65,468	$271	63%	2	2	1	$294	❌	❌	❌	Y / Y	⭐️ 5 (19)
Kiawah Exclusives \| 4994 Turtle Point Villa	$78,571	$268	77%	2	2	3	$215	❌	❌	❌	Y / Y	⭐️ 0 (1)
The Best of Kiawah \| Walk to Beach \| Updated Condo	$65,586	$224	78%	2	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (151)
Kiawah Island - Golf Course Views/Steps to beach	$47,097	$223	57%	2	2	3	$190	❌	❌	❌	Y / Y	⭐️ 5 (257)
Cozy Turtle Point Villa- Great Lagoon & Golf Views	$56,914	$207	72%	2	2	1	$294	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Great Location, popular East Beach neighborhood	$85,064	$320	71%	2	2	3	$236	❌	❌	❌	Y / Y	⭐️ 5 (4)
Kiawah Exclusives \| 4906 Turtle Point	$69,291	$220	78%	2	2	3	$215	❌	❌	✅	Y / Y	⭐️ 0 (2)
Renovated Tennis Villa, lagoon views	$64,972	$317	56%	2	2	2	$238	❌	❌	❌	Y / Y	⭐️ 5 (22)
Sea La Vie - An iTrip Vacations Home	$82,698	$280	79%	2	2	3	$190	❌	❌	✅	Y / Y	⭐️ 5 (8)
Spacious & Steps to the Beach at Kiawah Island	$85,796	$337	69%	2	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (48)
Modern Windswept Oceanfront Villa! Prime Location!	$88,708	$311	77%	2	2	1	$294	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Kiawah Exclusives \| 5107 Windswept Villa	$87,751	$276	82%	2	2	2	$215	❌	❌	✅	Y / Y	⭐️ 0 (2)
Centrally Located Villa in Kiawah Island, SC	$54,052	$300	47%	2	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (29)
PREMIERRESORT PRIVILEGES, 2 BR/2BA Tennis Villa	$73,396	$263	76%	2	2	2	$110	✅	❌	❌	Y / Y	⭐️ 4.7 (37)
Upscale Modern Beachfront 2BD Villa! Walk to Beach	$105,857	$395	71%	2	2	1	$294	❌	❌	❌	Y / Y	⭐️ 5 (24)
2BR Lakeview \| Patio \| Dog Friendly	$22,065	$190	31%	2	2	4	$234	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Cute Cottage on Cougar Pt Golf Course Pet Friendly	$67,939	$273	67%	2	2	3	$130	✅	❌	✅	Y / Y	⭐️ 5 (70)
4366 Windswept: Lovely Villa w/ Deck, Near Beach	$60,935	$292	56%	2	2.5	2	$177	❌	❌	❌	Y / Y	⭐️ 0 (1)
Kiawah Tennis Club Villa 2 Bed/2 Bath	$82,548	$234	96%	2	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (159)
2BR Kiawah Villa, Close to Beach and Tennis!	$54,723	$199	72%	2	2	1	$294	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Kiawah Exclusives \| 2375 Shipwatch Oceanside	$68,560	$226	78%	2	2	3	$215	❌	❌	❌	Y / N	⭐️ 5 (4)
Gorgeous Ocean View Windswept Villa!	$83,361	$312	73%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Kiawah Exclusives \| 4847 Turtle Cove	$88,503	$308	74%	2	2	2	$215	❌	❌	✅	Y / Y	⭐️ 4.5 (3)

Return Metrics

-8.91% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$21,081	-$42,162	-$63,243	-$84,324	-$105,405	-$210,811	-$632,433
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$800,016	$800,016	$800,016	$800,016	$800,016	$800,016	$800,016
Down Payment	$200,004	$200,004	$200,004	$200,004	$200,004	$200,004	$200,004
Property Appreciation	$30,000	$60,901	$92,728	$125,511	$159,277	$343,923	$1,427,291
Total Return	$1,008,939	$1,018,758	$1,029,505	$1,041,206	$1,053,891	$1,133,131	$1,794,877

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.91%

Cap Rate

4.63%

Return on Investment

7.92%

459 Vetch Ct Johns Island, South Carolina, 29455

2 bed • 2 bath • 6 guests

Purchase Price

Est. $4,797/mo

Inquire about this property

Contact Agent

$945,000

Zestimate

-25

Airbnb Investor Score

-$21,081

Annual Profit

4.6%

Cap Rate

-8.9%

Cash on Cash

$69,031

Annual Revenue

BNBCalc predicts this property will get $270 per night with 70% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$72,233

Avg annual revenue

70%

Avg occupancy rate

$270

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

$20k

$60k

$105k

$150k

-$21,081

Profit

Revenue

$69,031

Operating Expenses

$22,654

Operating Income

$46,377

Mortgage & Taxes

$67,458

Profit (Cash Flow)

-$21,081

$236,505

Cash Investment

Down Payment

$200,004

Renos & Furnishing

$6,500

Closing Costs

$30,001

Total

$236,505

DSCR Ratio

Weak

0.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.91%

Cap Rate

4.63%

Return on Investment

7.92%

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

$47,462

Deductible property tax

$9,900

Your total deduction

$121,048

Your adjusted annual income

$150,000 - $121,048 = $28,952

Taxes on $28,952 (30%)

$8,685

Your old tax bill

$45,000

Your new tax bill

$8,685

Estimated tax savings

$36,315

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:

4,792 sqft

Year built:

1977

Size:

1,034 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 4,792 sqft

Building area: 1,034 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Off-street

Amenities: Dishwasher, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $913

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2090500048

Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

Year Assessed: 2024

Assessed Value: $525,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $945,000

Schools

Elementary School: Mt. Zion Elementary School with 4/10 star rating
Middle School: Haut Gap Middle School with 6/10 star rating
High School: St. Johns High School with 4/10 star rating