BNBCalc Short Term Rental Investment Analysis 53 America St, Charleston, SC, 29403

5 bed • 3 bath • 10 guests • $1,181,900

BNB

Calc

Annual Revenue

$141,846

Profit (Cash Flow)

$29,999

Cap Rate

9.3%

Annual Revenue

$141,846

AirDNA projects $973/night at 70% occupancy ($248,767). Airbtics projects $532/night at 73% occupancy ($141,846). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $532 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$90,498	$142,300	$192,105	$298,333
Occupancy	63%	76%	83%	94%
Nightly Rate	$385	$500	$617	$850

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming 5 Bedroom House - 1 Block to King Street	$113,507	$377	78%	5	4.5	1	$345	❌	❌	❌	Y / Y	⭐️ 5 (27)
Guesthouse Charleston: WEST (62)	$97,049	$461	57%	5	4	3	$291	❌	❌	❌	Y / Y	⭐️ 5 (34)
Guesthouse Charleston: WEST (64)	$97,939	$408	65%	5	4.5	3	$291	❌	❌	❌	Y / Y	⭐️ 5 (60)
Zeus \| Great for Groups \| Private Patio	$102,671	$460	60%	5	4.5	2	$330	❌	❌	❌	Y / Y	⭐️ 5 (54)
Poseidon \| 3rd Floor Private Sundeck	$187,984	$850	60%	5	3.5	2	$330	❌	❌	❌	Y / Y	⭐️ 5 (57)
Athena \| Rooftop Patio \| Short Walk to King!	$100,553	$388	69%	5	3.5	2	$320	❌	❌	❌	Y / Y	⭐️ 5 (50)
Downtown Charleston Heated Pool - 1 Block to King	$186,287	$562	89%	5	3.5	2	$355	❌	❌	❌	Y / Y	⭐️ 5 (55)
Charleston Charm - 2 Blocks to King St - 5BR/6BA	$208,140	$568	97%	5	6	1	$279	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
THE INNS Charming 5BR/3BA Heart of Downtown!	$195,681	$528	100%	5	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (68)
♛ THE MONROE ♛ Voted Best of Charleston!	$220,990	$697	85%	5	5	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (105)
The Inns 5 Bed 3 Bath Luxury Home 2 Blocks to King	$190,537	$514	100%	5	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (55)
Vacation Villa 5 mins to King 'Travelers Palm’	$87,459	$295	77%	5	5.5	3	$285	❌	❌	✅	Y / Y	⭐️ 5 (82)
Vacation Villa 5 mins to King St ‘The Canary Palm’	$89,038	$301	79%	5	5.5	3	$285	❌	❌	✅	Y / Y	⭐️ 5 (77)
Vacation Villa 5 mins to King ‘The Palmetto Palm’	$114,984	$370	83%	5	5.5	3	$285	❌	❌	✅	Y / Y	⭐️ 5 (61)
Vacation Villa 5 mins to King St- ‘The Queen Palm’	$92,492	$321	77%	5	5.5	3	$285	❌	❌	✅	Y / Y	⭐️ 5 (85)
Award Winning Renovation w/ Charleston Porches!	$146,544	$504	77%	5	4	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (186)
The Saint Philip (Suite A): Elegance Redefined	$145,936	$561	69%	5	5	2	$325	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
The Saint Philip (Suite B): Charleston's Cozy Gem	$204,046	$781	70%	5	5	2	$325	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Cabana House at Casa Zoë -Award Winning Condé Nast	$152,605	$736	56%	5	4	3	$350	✅	❌	✅	Y / Y	⭐️ 5 (56)
DOWNTOWN-1850s BUILDING, 12' CEILINGS, 5BR, 3BA	$89,123	$417	58%	5	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (231)
Rosemary Suite C \| Where Serenity Meets Excitement	$300,951	$937	85%	5	5	2	$325	❌	❌	✅	Y / Y	⭐️ 5 (15)
Barbados House \| The Preserve!	$121,587	$450	71%	5	6	2	$465	❌	❌	✅	Y / Y	⭐️ 5 (96)
The Penny Palace - in the heart of Charleston	$117,556	$550	58%	5	5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (30)
Guesthouse Charleston East 42 A & B	$164,893	$520	84%	5	5	3	$374	❌	❌	✅	Y / Y	⭐️ 5 (21)
Walk Everywhere - Newly Renovated - 5BR/5BA!	$130,365	$496	70%	5	5	1	$295	❌	❌	❌	Y / Y	⭐️ 5 (24)
Point of View \| Casa Zoë - Award Winning	$194,723	$728	71%	5	4	1	$500	✅	❌	✅	Y / Y	⭐️ 5 (13)
Vacation Villa 5 mins to King ‘The Royal Palm’	$84,968	$293	76%	5	5.5	3	$285	❌	❌	✅	Y / Y	⭐️ 5 (55)
The Waltz \| Great for Large Groups	$310,417	$849	98%	5	4	2	$325	❌	❌	❌	Y / Y	⭐️ 5 (33)
The Palmetto \| Next to Cannon Green and Veggie Bi	$159,772	$450	94%	5	5.5	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (31)
The Chapel - Downtown Charleston - 5BR/4BA	$122,782	$403	80%	5	4.5	1	$365	❌	❌	❌	Y / Y	⭐️ 5 (31)
Blossoms on Cannon \| Where Tranquility Blooms	$82,678	$406	55%	5	4	2	$315	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
Charming Downtown - 5 Bedroom Historic Home	$74,265	$315	59%	5	4	1	$345	❌	❌	✅	Y / Y	⭐️ 5 (23)
Fantastic Private Quarters in Heart of Downtown	$269,336	$891	82%	5	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (16)
The Madison Suite on Spring	$115,248	$375	83%	5	5.5	1	$299	❌	❌	❌	Y / Y	⭐️ 5 (53)
Guesthouse Charleston EAST 46 G & H	$147,421	$505	77%	5	5	2	$374	❌	❌	❌	Y / Y	⭐️ 5 (14)
Thomas Waring House Suite A \| History Made Here	$92,430	$360	65%	5	6	2	$435	❌	❌	✅	Y / Y	⭐️ 5 (19)
Exquisite Downtown 5BR/4.5BA Historic Gem	$101,172	$335	76%	5	4.5	1	$340	❌	❌	❌	Y / Y	⭐️ 5 (28)
(B2) at StPhilipSquare, One Block to King Street	$138,486	$910	41%	5	5	3	$350	✅	❌	✅	Y / Y	⭐️ 5 (28)
Stunning Spring St House 5BR/3.5BA	$150,473	$591	68%	5	3.5	1	$245	❌	❌	❌	Y / Y	⭐️ 5 (81)
Fandango \| Great for Groups and Close to King!	$180,081	$852	57%	5	5	2	$340	❌	❌	✅	Y / Y	⭐️ 5 (21)

Return Metrics

10.54% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$29,998	$59,997	$89,996	$119,995	$149,994	$299,989	$899,967
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$945,520	$945,520	$945,520	$945,520	$945,520	$945,520	$945,520
Down Payment	$236,380	$236,380	$236,380	$236,380	$236,380	$236,380	$236,380
Property Appreciation	$35,457	$71,977	$109,594	$148,338	$188,246	$406,474	$1,686,881
Total Return	$1,247,355	$1,313,875	$1,381,490	$1,450,234	$1,520,140	$1,888,363	$3,768,748

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.54%

Cap Rate

9.28%

Return on Investment

27.08%

53 America St Charleston, South Carolina, 29403

5 bed • 3 bath • 10 guests

Purchase Price

Est. $5,669/mo

Inquire about this property

Contact Agent

$1,181,900

Zestimate

Charleston

Zoning

Laws

Airbnb Investor Score

$29,998

Annual Profit

9.3%

Cap Rate

10.5%

Cash on Cash

$141,846

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $973/night at 70% occupancy.Projected nightly rate is $532/night at 73% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$147,079

Avg annual revenue

73%

Avg occupancy rate

$532

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

$75k

$150k

$230k

$310k

$29,999

Profit

Revenue

$141,846

Operating Expenses

$32,120

Operating Income

$109,726

Mortgage & Taxes

$79,727

Profit (Cash Flow)

$29,999

$284,587

Cash Investment

Down Payment

$236,380

Renos & Furnishing

$12,750

Closing Costs

$35,457

Total

$284,587

DSCR Ratio

Strong

1.38

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.54%

Cap Rate

9.28%

Return on Investment

27.08%

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

$56,094

Deductible property tax

$11,701

Your total deduction

$88,849

Your adjusted annual income

$150,000 - $88,849 = $61,151

Taxes on $61,151 (30%)

$18,345

Your old tax bill

$45,000

Your new tax bill

$18,345

Estimated tax savings

$26,655

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:

6,534 sqft

Year built:

1870

Size:

2,200 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 6,534 sqft

Building area: 2,200 sqft

Garage: No

Heating: Electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Off Street

Amenities: -

Price per square foot: $537

Lot Info

Zoning: -

Land Use: -

Parcel Number: 4590902003

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

Tax Info

Year Assessed: 2024

Assessed Value: $555,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,181,900

Schools

Elementary School: Sanders-Clyde Elementary School with 2/10 star rating
Middle School: Simmons Pinckney Middle School with 1/10 star rating
High School: Burke High School with 2/10 star rating