BNBCalc Short Term Rental Investment Analysis 632 Revolutionary Drive, West Union, SC

4 bed • 3 bath • 10 guests • $320,000

BNB

Calc

Annual Revenue

$75,627

Profit (Cash Flow)

$35,523

Cap Rate

16.3%

Annual Revenue

$75,627

AirDNA projects $393/night at 40% occupancy ($57,416). Airbtics projects $536/night at 50% occupancy ($97,885). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 42% occupancy rate, $493 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,211	$89,889	$153,429	$209,456
Occupancy	40%	45%	61%	68%
Nightly Rate	$356	$535	$676	$822

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hidden Lake Sanctuary	$71,663	$312	61%	4	3	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (99)
Walk to see bands Art Center \| Record Room +Pacman	$31,430	$196	42%	4	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (31)
New Waterfront House with Big Views & Private Dock	$119,195	$729	44%	4	3.5	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (15)
Woodhaven - A Keowee Lakefront Haven	$169,845	$831	55%	4	4	2	$390	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Papa’s Lake House waterfront and fun for winter.	$75,985	$355	57%	4	3	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (43)
Keowee Lakeside with pool for 16	$165,560	$656	68%	4	3	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (36)
Lake Keowee Ln - Awesome Lake Keowee Views	$89,297	$591	40%	4	3	2	$365	❌	❌	❌	Y / Y	⭐️ 5 (6)
Seneca Lakefront Vacation Rental w/ Boat Dock!	$249,028	$1,062	62%	4	3	2	$232	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Family Venture on Keowee w/dock	$94,815	$388	64%	4	4.5	3	$325	❌	❌	❌	Y / Y	⭐️ 5 (23)
Stunning Seneca Home w/ Lake Keowee Access!	$140,133	$822	46%	4	2.5	2	$227	❌	❌	❌	Y / Y	⭐️ 5 (30)
Brand New Keowee Cottage w/Dock!	$84,215	$344	64%	4	3.5	2	$299	❌	❌	❌	Y / Y	⭐️ 5 (18)
Lake Keowee Getaway: Boat Dock, Deck, Grill!	$154,281	$847	49%	4	3	2	$238	❌	❌	❌	Y / Y	⭐️ 5 (24)
Fun Lake Keowee TownHse Golf Tennis Picklball Pool	$60,454	$228	71%	4	3	2	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (7)
Lake Keowee Waterfront Four Bedroom Home	$163,060	$692	61%	4	2.5	4	$300	✅	❌	❌	Y / Y	⭐️ 5 (4)
Lake Keowee Amazing Sunset	$84,618	$602	38%	4	2.5	3	$220	❌	❌	❌	Y / Y	⭐️ 5 (53)
Spacious Lake Keowee Cabin with Boat Slip access	$56,045	$493	30%	4	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (15)
Keowee Cottage: lakefront home	$62,000	$372	44%	4	2.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (25)
Fun on the water! Waterfront on Lake Keowee	$48,228	$255	51%	4	3	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (72)
The Point- Lakefront/ Mountain View Home	$166,408	$618	71%	4	3.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (9)
New! Heart of Palmetto on Lake Keowee w/ Boat Dock	$84,180	$599	38%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (9)
Clemson Lake House: Game Room & Dock	$64,122	$326	51%	4	3.5	2	$199	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Carrakey Cove on Lake Keowee	$95,846	$595	43%	4	5	3	$400	❌	❌	❌	Y / Y	⭐️ 5 (8)
Canoe House on Lake Keowee; Family/Senior Friendly	$130,337	$602	59%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Keowee Splendor! Hot tub Dock Lake! 4br Retreat	$154,410	$604	68%	4	3.5	1	$268	❌	✅	❌	Y / Y	⭐️ 4.5 (24)
Dujardins Keowee Waterfront Home	$92,486	$547	45%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (138)
Charming cabin on Lake Keowee near Clemson	$72,609	$475	41%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (15)
South Carolina Retreat w/ Fireplace & Lake Access!	$260,630	$865	82%	4	2.5	2	$258	❌	✅	✅	Y / Y	⭐️ 5 (16)
North Forty Family Friendly Home	$38,242	$263	38%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Sunrise Cove Lakeside Cottage - NEW in late 2023!	$92,217	$679	37%	4	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (14)
Sweet Tea Retreats Lake Keowee	$101,196	$454	60%	4	4	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (15)
Inlet Lake Keowee Home Close to Clemson	$121,732	$740	44%	4	4	2	$275	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Luxurious Resort Escape - Lake & Mountain Retreat	$49,499	$294	45%	4	3	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (30)
Sheltered Shores level Lake Keowee waterfront	$90,482	$357	68%	4	2	5	$200	❌	❌	✅	Y / Y	⭐️ 5 (33)
Walk to Lake Keowee: Salem Townhome w/ Deck	$154,649	$523	77%	4	3	2	$274	✅	✅	❌	Y / Y	⭐️ 5 (6)
Lake Front Home with Dock "Lake Keowee Retreat"	$80,160	$465	45%	4	3	4	$249	❌	❌	✅	Y / Y	⭐️ 5 (20)
On Lake w/ Best View Of Lake Keowee- The Hamptons	$57,052	$327	40%	4	3	4	$265	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

20.85% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$35,522	$71,045	$106,568	$142,091	$177,614	$355,229	$1,065,688
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999
Down Payment	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Property Appreciation	$9,600	$19,488	$29,672	$40,162	$50,967	$110,053	$456,723
Total Return	$365,122	$410,533	$456,241	$502,254	$548,582	$785,282	$1,842,412

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.85%

Cap Rate

16.28%

Return on Investment

27.35%

632 Revolutionary Dr West Union, South Carolina, 29696

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,535/mo

Inquire about this property

Contact Agent

$327,100

Zestimate

169

Airbnb Investor Score

$35,522

Annual Profit

16.3%

Cap Rate

20.9%

Cash on Cash

$75,627

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $393/night at 40% occupancy ($57,416.35). Airbtics projects $536/night at 50% occupancy ($97,885).

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$101,881

Avg annual revenue

50%

Avg occupancy rate

$536

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

$105k

$180k

$260k

$35,523

Profit

Revenue

$75,627

Operating Expenses

$23,512

Operating Income

$52,116

Mortgage & Taxes

$16,593

Profit (Cash Flow)

$35,523

$170,350

Cash Investment

Down Payment

$160,000

Renos & Furnishing

$10,750

Closing Costs

-$400

Total

$170,350

DSCR Ratio

Strong

3.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.85%

Cap Rate

16.28%

Return on Investment

27.35%

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

$11,899

Deductible property tax

$3,168

Your total deduction

$37,397

Your adjusted annual income

$150,000 - $37,397 = $112,603

Taxes on $112,603 (30%)

$33,781

Your old tax bill

$45,000

Your new tax bill

$33,781

Estimated tax savings

$11,219

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:

0.84 sqft

Year built:

2007

Size:

1,920 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric, Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.84 sqft

Building area: 1,920 sqft

Garage: Yes

Heating: Electric, forced air

Pool: Yes

Fireplaces: 0

Basement: Yes

Cooling: Central Air, Electric

View: -

Parking: Attached, Side/Rear Entry, Paved

Amenities: Dishwasher, Disposal, Dryer, Refrigerator, Washer, Range, Microwave, Electric Water Heater

Price per square foot: $170

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1610007036

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $222,610

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $327,100

Schools

Elementary School: Walhalla Elementary School with 8/10 star rating
Middle School: Walhalla Middle School with 6/10 star rating
High School: Walhalla High School with 6/10 star rating