BNBCalc Short Term Rental Investment Analysis 604 Magnolia Walk Villas, Edisto Island, SC

2 bed • 2 bath • 6 guests • $559,000

BNB

Calc

Annual Revenue

$42,909

Profit (Cash Flow)

$18,117

Cap Rate

4.2%

Annual Revenue

$42,909

AirDNA projects $246/night at 76% occupancy ($68,286). Airbtics projects $178/night at 66% occupancy ($42,908). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $178 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,417	$44,476	$57,408	$72,675
Occupancy	55%	69%	80%	85%
Nightly Rate	$152	$172	$188	$223

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Time Well Spent - 1 bedroom +Loft at Edisto Beach	$35,926	$170	56%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (71)
2BR/2BA Condo with golf views - Edisto On My Mind	$28,248	$161	42%	2	2	2	$290	✅	❌	❌	Y / Y	⭐️ 0 (1)
★2BR Wyndham Condo on Golf Course 1/2m from Beach★	$33,707	$132	67%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (136)
The Blue Grotto - A Cozy Beach Retreat	$44,148	$181	63%	2	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Loft-e-Lagoon No Cleaning Fee	$30,667	$133	63%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (69)
Blessed Rest	$32,882	$153	57%	2	1	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (27)
It's Tee Time!	$40,681	$171	65%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (37)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$49,154	$170	79%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$49,102	$172	78%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$50,991	$172	81%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4 (4)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$50,654	$173	80%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (8)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$52,880	$172	84%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (15)
2BR/2BA Summer all year round ~School's Out	$35,646	$152	59%	2	2	2	$295	✅	❌	✅	Y / Y	⭐️ 4.5 (13)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$54,454	$173	86%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$55,688	$179	85%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$51,880	$175	81%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$62,520	$219	78%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$53,769	$177	83%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Amenities Pass Included! Dog-Friendly Condo	$52,294	$152	94%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Cozy Beach Condo on Edisto Island near Charleston	$24,780	$157	42%	2	1	3	$120	✅	❌	❌	Y / Y	⭐️ 5 (41)
Quiet condo on Edisto Island	$31,898	$120	71%	2	1	3	$75	✅	✅	❌	Y / Y	⭐️ 5 (147)
Fairway view 2BR Edisto Island, Dog Friendly	$15,611	$127	32%	2	2	4	$122	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Beach Chic First Floor Duplex	$54,822	$269	51%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (4)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$50,398	$170	81%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$48,861	$178	75%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$62,161	$193	88%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$50,361	$172	80%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
2BR Coastal Retreat w/ Balcony at Ocean Ridge	$56,927	$202	77%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
"Edisto Easy" 2BR/2BA on Golf Course 1mi to Beach	$59,852	$180	89%	2	2	3	$102	❌	❌	❌	Y / Y	⭐️ 5 (41)
Beach Chic Second Floor Duplex	$51,306	$269	47%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
Walk 2 beach, Firepit, Pets welcome, Boat Parking!	$51,189	$259	54%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Ocean Ridge Resort 2 Bedroom	$41,001	$152	67%	2	2	2	$139	✅	✅	❌	Y / Y	⭐️ 4.5 (14)
Ocean Ridge Resort 2 Bedroom	$54,026	$194	73%	2	2	2	$139	✅	✅	❌	Y / Y	⭐️ 5 (4)
Change in Attitude - 2 BR Condo	$39,264	$188	56%	2	2	3	$170	✅	❌	❌	Y / Y	⭐️ 5 (89)
*NEW listing, newly renovated, 2BR, beach access	$18,908	$123	42%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (19)
Edisto Beach Time	$53,957	$189	78%	2	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (21)
Sea Cloud Retreat on Edisto - Beach & Golf	$16,268	$127	35%	2	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Ocean Ridge Resort 2 Bedroom	$27,995	$140	51%	2	2	2	$139	✅	✅	❌	Y / Y	⭐️ 5 (4)
Ocean Ridge, Edisto Beach South Carolina-2 Bd Loft	$79,706	$352	60%	2	2	2	$100	✅	✅	❌	Y / Y	⭐️ 0 (1)

Return Metrics

11.11% 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)	$18,116	$36,233	$54,349	$72,466	$90,583	$181,166	$543,498
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$419,249	$419,249	$419,249	$419,249	$419,249	$419,249	$419,249
Down Payment	$139,750	$139,750	$139,750	$139,750	$139,750	$139,750	$139,750
Property Appreciation	$16,770	$34,043	$51,834	$70,159	$89,034	$192,249	$797,839
Total Return	$593,886	$629,276	$665,184	$701,625	$738,617	$932,415	$1,900,338

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.11%

Cap Rate

4.23%

Return on Investment

24.01%

604 Magnolia Walk Villas Edisto Island, South Carolina, 29438

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,681/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

-$15,354

Annual Profit

4.2%

Cap Rate

11.1%

Cash on Cash

$42,909

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $246/night at 76% occupancy.Projected nightly rate is $178/night at 66% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$44,259

Avg annual revenue

66%

Avg occupancy rate

$178

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

$35k

$60k

$80k

$18,117

Profit

Revenue

$42,909

Operating Expenses

$19,258

Operating Income

$23,651

Mortgage & Taxes

$5,534

Profit (Cash Flow)

$18,117

$146,250

Cash Investment

Down Payment

$139,750

Renos & Furnishing

$6,500

Total

$146,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.11%

Cap Rate

4.23%

Return on Investment

24.01%

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

$29,075

Deductible property tax

$5,534

Your total deduction

$72,878

Your adjusted annual income

$150,000 - $72,878 = $77,122

Taxes on $77,122 (30%)

$23,137

Your old tax bill

$45,000

Your new tax bill

$23,137

Estimated tax savings

$21,863

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com