BNBCalc Short Term Rental Rental Arbitrage Analysis 5 Magnolia Pl Ct, Simpsonville, SC, 29681

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$57,745

Profit (Cash Flow)

$11,838

Cash on Cash Return

133.8%

Annual Revenue

$57,745

AirDNA projects $215/night at 64% occupancy ($50,257). Airbtics projects $160/night at 71% occupancy ($41,491). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 85% occupancy rate, $186 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,901	$41,853	$60,086	$73,154
Occupancy	60%	71%	85%	89%
Nightly Rate	$122	$155	$186	$215

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful Oasis Convenient to Greenville!	$51,615	$186	73%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (207)
Simpsonville Southern Comfort	$43,728	$147	77%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (125)
Comfortable 3 Bedroom 2 Bath w/ WiFi	$39,244	$123	84%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
Peaceful Retreat -- Perfect Location	$42,054	$131	85%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (150)
Water Oak Retreat / Comfy king bed, big back yard!	$31,873	$139	57%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (127)
The “Nest”	$61,607	$175	94%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (107)
Classic updated home with fenced yard	$33,056	$113	76%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (122)
Comfy Cozy Chic! Prime Pelham Location - Dogs Ok	$50,398	$162	85%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (112)
Welcome to our luxury stay.	$42,127	$197	54%	3	2	7	$100	✅	❌	✅	Y / Y	⭐️ 5 (4)
Willow Oak Retreat // Comfy beds & Large backyard!	$28,592	$114	62%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (208)
18 Hidden Gem - Private Home - 3 BDRM In 5 Forks	$41,727	$135	77%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (61)
House Frieda	$33,587	$161	57%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Family home w/ PingPong & Playset-Central location	$33,155	$121	72%	3	2	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (71)
Convenient and Cozy Home!	$49,039	$146	91%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (19)
Quiet retreat close to GSP airport and downtown	$48,174	$206	60%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Discover Your Vacation Haven in Greenville, SC	$46,503	$173	70%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
⭐️ Comfy Eastside Home Close to Downtown ⭐️	$38,213	$118	85%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (232)
Spacious 3BR >Family Friendly >GREAT Location	$50,170	$230	58%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Historic 3BR with Porch & Fire Pit near Downtown	$40,127	$121	80%	3	1	1	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (73)
212 Hunters Trail (1)	$48,672	$176	72%	3	2	1	$136	❌	❌	✅	Y / Y	⭐️ 5 (65)
NEW! FAMILY FRIENDLY GREENVILLE VACATION HOME	$45,448	$188	61%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (33)
Downtown Bungalow -king suite, laundry, coffee bar	$51,393	$224	61%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Ultra CLEAN and COZY Home away from Home!!!	$55,743	$256	57%	3	3	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (76)
Greenville Getaway	$36,004	$138	68%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (64)
Relaxing Cottage near downtown S’ville	$40,866	$121	87%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (91)
Greenville's Historical Hideaway	$33,498	$127	67%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (79)
Unbeatable Location- Family Friendly w/ Swingset	$37,817	$179	52%	3	3	14	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (265)
The Happy Bungalow	$62,742	$197	86%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (186)
The Yellow Cottage	$39,740	$178	61%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
The Red Brick Home—15 minutes from Downtown	$33,360	$121	69%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (245)
Transy House! Spacious 3 bed with seasonal pool	$61,748	$207	79%	3	3	7	$175	✅	❌	❌	Y / Y	⭐️ 5 (23)
Simple Circle Cottage - Quiet. Quaint. Close.	$42,670	$162	70%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Modern Marvel 3 bedroom Ranch!	$60,014	$270	59%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Upstate Getaway at the Relaxing Ranch	$43,799	$122	97%	3	2	6	$140	✅	❌	✅	Y / Y	⭐️ 5 (46)
Glamping in Greer	$33,919	$96	92%	3	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
The GreenHouse	$30,708	$149	54%	3	2	60	$120	❌	❌	✅	Y / Y	⭐️ 5 (70)
Blue Door Cottage	$33,387	$99	89%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (31)
Greenville Getaway	$32,859	$134	67%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
The Guest House at Grand Holland Estate	$33,051	$215	42%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Greenville GEM Luxurious Retreat in Prime Location	$57,888	$173	88%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (35)

Return Metrics

133.76% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,838	$23,676	$35,514	$47,352	$59,191	$118,382	$355,146
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$11,838	$23,676	$35,514	$47,352	$59,191	$118,382	$355,146

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

133.76%

Payback Period Days

273

Return on Investment

133.76%

5 Magnolia Pl Ct Simpsonville, South Carolina, 29681

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$57,745

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $215/night at 64% occupancy ($50,257.57). Airbtics projects $160/night at 71% occupancy ($41,491).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$43,007

Avg annual revenue

71%

Avg occupancy rate

$160

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

$30k

$40k

$50k

$65k

$11,838

Profit

Revenue

$57,745

Operating Expenses

$19,507

Operating Income

$38,238

Net Effective Rent

$26,400

Profit (Cash Flow)

$11,838

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

133.76%

Payback Period Days

273