BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 506 Holland Rd

3 bed β€’ 2 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$40,498

Profit (Cash Flow)

-$22,367

Cash on Cash Return

-260.1%

Annual Revenue

$40,498

AirDNA projects $168/night at 66% occupancy ($40,498). Airbtics projects $159/night at 66% occupancy ($38,328). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 66% occupancy rate, $168 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,670$39,763$58,240$80,095
Occupancy57%69%83%92%
Nightly Rate$121$153$185$230

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Unbeatable Location- Family Friendly w/ Swingset

No image available

$37,817
$179
52%
3314$125❌❌❌Y / Y⭐️ 4.9 (265)
Ultra CLEAN and COZY Home away from Home!!!

No image available

$55,743
$256
57%
332$195βœ…βŒβŒY / Y⭐️ 5 (76)
Historic 3BR with Porch & Fire Pit near Downtown

No image available

$40,127
$121
80%
311$145βŒβŒβœ…Y / Y⭐️ 4.9 (73)
Loyal’s Nest

No image available

$29,112
$203
35%
332$125βœ…βŒβŒY / Y⭐️ 4 (11)
Peaceful Oasis Convenient to Greenville!

No image available

$51,615
$186
73%
321$120βŒβŒβœ…Y / Y⭐️ 4.9 (207)
Simpsonville Southern Comfort

No image available

$43,728
$147
77%
323$100❌❌❌Y / Y⭐️ 5 (125)
Comfortable 3 Bedroom 2 Bath w/ WiFi

No image available

$39,244
$123
84%
322$95❌❌❌Y / Y⭐️ 4.9 (116)
Classic updated home with fenced yard

No image available

$33,056
$113
76%
322$95βŒβŒβœ…Y / Y⭐️ 4.9 (122)
Spacious 3BR >Family Friendly >GREAT Location

No image available

$50,170
$230
58%
321$125βŒβŒβœ…Y / Y⭐️ 4.8 (32)
Greenwood Haven

No image available

$55,299
$232
63%
332$150❌❌❌Y / Y⭐️ 5 (23)
Simple Circle Cottage - Quiet. Quaint. Close.

No image available

$42,670
$162
70%
312$75❌❌❌Y / Y⭐️ 4.9 (77)
House Frieda

No image available

$33,587
$161
57%
322$0❌❌❌Y / Y⭐️ 5 (42)
Family home w/ PingPong & Playset-Central location

No image available

$33,155
$121
72%
322$105❌❌❌Y / Y⭐️ 5 (71)
Peaceful Retreat -- Perfect Location

No image available

$42,054
$131
85%
321$100❌❌❌Y / Y⭐️ 5 (150)
Water Oak Retreat / Comfy king bed, big back yard!

No image available

$31,873
$139
57%
321$125❌❌❌Y / Y⭐️ 5 (127)
Discover Your Vacation Haven in Greenville, SC

No image available

$46,503
$173
70%
322$149❌❌❌Y / Y⭐️ 4.8 (93)
Willow Oak Retreat // Comfy beds & Large backyard!

No image available

$28,592
$114
62%
321$125❌❌❌Y / Y⭐️ 5 (208)
Convenient and Cozy Home!

No image available

$49,039
$146
91%
322$75❌❌❌Y / Y⭐️ 5 (19)
Luxury townhouse near Woodruff Rd. Pet friendly

No image available

$25,121
$176
39%
3328$175βœ…βŒβœ…Y / Y⭐️ 4.9 (13)
The Happy Bungalow

No image available

$62,742
$197
86%
321$80βŒβŒβœ…Y / Y⭐️ 5 (186)
Quiet pet friendly home!

No image available

$42,121
$160
68%
321$125βŒβŒβœ…Y / Y⭐️ 5 (17)
Maverick Ranch-Heart of Mauldin-STR23-000002

No image available

$38,393
$121
83%
322$200βŒβŒβœ…Y / Y⭐️ 5 (23)
LOTS of outdoor space & very family/pet-friendly!

No image available

$34,941
$138
68%
312$150βŒβŒβœ…Y / Y⭐️ 4.7 (25)
Upstate Getaway at the Relaxing Ranch

No image available

$43,799
$122
97%
326$140βœ…βŒβœ…Y / Y⭐️ 5 (46)
The Yellow Cottage

No image available

$39,740
$178
61%
322$0❌❌❌Y / Y⭐️ 4.8 (53)
The Guest House at Grand Holland Estate

No image available

$33,051
$215
42%
322$0❌❌❌Y / Y⭐️ 5 (21)
Home away from home - Greenville

No image available

$44,286
$121
100%
331$0βŒβŒβœ…Y / Y⭐️ 3 (5)
Fargo House

No image available

$21,778
$175
34%
322$0❌❌❌Y / Y⭐️ 5 (2)
Simply the Best

No image available

$39,256
$165
65%
332$0❌❌❌Y / Y⭐️ 0 (6)
Greenville Mauldin 3 Bedroom House Safe Community

No image available

$27,125
$102
71%
3228$150❌❌❌Y / Y⭐️ 5 (9)
Modern Marvel 3 bedroom Ranch!

No image available

$60,014
$270
59%
321$125❌❌❌Y / Y⭐️ 4.8 (70)
Walk Downtown Simpsonville 3/1

No image available

$37,153
$108
94%
311$0βŒβŒβœ…Y / Y⭐️ 0 (2)
Home away from home

No image available

$20,289
$66
84%
3330$125❌❌❌Y / Y⭐️ 5 (1)
Forever Grateful House

No image available

$33,336
$207
44%
322$0❌❌❌Y / Y⭐️ 5 (8)
Delightful Living Downtown Simpsonville

No image available

$32,036
$111
78%
3221$140❌❌❌Y / Y⭐️ 5 (6)
Simpsonville Luxury Scandinavian Home

No image available

$30,805
$263
32%
324$0❌❌❌Y / Y⭐️ 0 (9)
Hickory's Haven House

No image available

$45,223
$130
92%
323$120βŒβŒβœ…Y / Y⭐️ 4.9 (36)
Elk's Cottage

No image available

$43,796
$124
94%
324$125βœ…βŒβœ…Y / Y⭐️ 4.6 (5)
Greenvillle Gem

No image available

$15,372
$105
40%
345$0βœ…βŒβŒY / N⭐️ 0 (0)

Return Metrics

-260.07% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$22,366-$44,733-$67,099-$89,466-$111,832-$223,665-$670,995
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-$22,366-$44,733-$67,099-$89,466-$111,832-$223,665-$670,995

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-260.07%

Payback Period Days

0

Return on Investment

-260.07%

property-location

506 Holland Rd Simpsonville, South Carolina, 29681

3 bed β€’ 2 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

$924

Zestimate

$40,498

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $168/night at 66% occupancy.Projected nightly rate is $159/night at 66% occupancy.

Top 56% 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.

$38,182

Avg annual revenue

66%

Avg occupancy rate

$159

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$30k

$45k

$65k

Sign up to see the data on 40 all comparables

-$22,367

Profit

Revenue

$40,498

Operating Expenses

$17,265

Operating Income

$23,233

Net Effective Rent

$45,600

Profit (Cash Flow)

-$22,367

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-260.07%

Payback Period Days

0