BNBCalc Short Term Rental Investment Analysis 4922 Lake Palmetto Ln, North Charleston, SC 29418

2 bed • 2 bath • 6 guests • $349,000

BNB

Calc

Annual Revenue

$36,817

Profit (Cash Flow)

-$5,192

Cap Rate

5.3%

Annual Revenue

$36,817

AirDNA projects $144/night at 70% occupancy ($36,816). Airbtics projects $144/night at 63% occupancy ($33,134). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $144 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,124	$34,034	$44,869	$68,164
Occupancy	46%	68%	78%	85%
Nightly Rate	$107	$128	$144	$206

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy, Clean & Only 10 mins to Downtown Charleston!	$22,226	$67	74%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (292)
🏡 Charleston’s Cozy Comfort	$27,616	$93	71%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (239)
Cute, Clean & Only 10 Mins to Downtown CHS!	$35,270	$125	68%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (177)
Central Location, Pet Friendly Fenced Backyard!	$45,586	$135	84%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (129)
Charming, bright, modern home near Park Circle	$47,730	$143	87%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (89)
Arthouse, freshly renovated 2 bedroom residential	$36,836	$139	67%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (157)
The Little Blue House	$34,400	$96	86%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (250)
Two Bedroom Duplex (pet friendly)	$28,765	$146	51%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (84)
Charming 2br/1ba home; Convenient location!	$19,676	$128	42%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.2 (8)
Sweet Carolina Camper 2 Bedroom Sleeps 3	$14,958	$88	42%	2	1	1	$60	❌	❌	❌	N / N	⭐️ 4.7 (7)
2BR renovated charmer with front porch & work desk	$20,202	$211	21%	2	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (2)
Cozy 2 bedroom-Central N. Chas!	$18,293	$119	42%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
Minutes to downtown/Beaches!	$54,757	$199	65%	2	1	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Colorful Cottage	$39,898	$125	82%	2	1	2	$80	❌	❌	✅	Y / N	⭐️ 4.2 (14)
Waylyn Chic~Very Convenient Location, Pool Table!	$94,155	$350	70%	2	1	3	$145	✅	❌	❌	Y / Y	⭐️ 4.6 (5)

Return Metrics

-5.98% 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)	-$5,192	-$10,384	-$15,576	-$20,768	-$25,960	-$51,920	-$155,760
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$279,200	$279,200	$279,200	$279,200	$279,200	$279,200	$279,200
Down Payment	$69,800	$69,800	$69,800	$69,800	$69,800	$69,800	$69,800
Property Appreciation	$10,470	$21,254	$32,361	$43,802	$55,586	$120,026	$498,114
Total Return	$354,277	$359,870	$365,785	$372,034	$378,626	$417,106	$691,354

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.98%

Cap Rate

5.25%

Return on Investment

10.03%

4922 Lake Palmetto Ln North Charleston, SC, 29418

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,674/mo

This property is for sale!

Contact Agent

-12

Airbnb Investor Score

-$5,192

Annual Profit

5.3%

Cap Rate

-6.0%

Cash on Cash

$36,817

Annual Revenue

BNBCalc predicts this property will get $144 per night with 63% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$36,024

Avg annual revenue

63%

Avg occupancy rate

$144

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

$15k

$40k

$65k

$95k

-$5,192

Profit

Revenue

$36,817

Operating Expenses

$18,466

Operating Income

$18,350

Mortgage & Taxes

$23,542

Profit (Cash Flow)

-$5,192

$86,770

Cash Investment

Down Payment

$69,800

Renos & Furnishing

$6,500

Closing Costs

$10,470

Total

$86,770

DSCR Ratio

Weak

0.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.98%

Cap Rate

5.25%

Return on Investment

10.03%

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

$16,564

Deductible property tax

$3,455

Your total deduction

$40,664

Your adjusted annual income

$150,000 - $40,664 = $109,336

Taxes on $109,336 (30%)

$32,801

Your old tax bill

$45,000

Your new tax bill

$32,801

Estimated tax savings

$12,199

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -