7 America St Charleston, SC, 29403
4 bed • 2 bath • 12 guests
Est. $15/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$83,536
Annual Profit
2701.5%
Cap Rate
745.0%
Cash on Cash
$111,984
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $653/night at 61% occupancy ($145,487.64). Airbtics projects $438/night at 70% occupancy ($111,983).
Top 46% of comparables
Top 36% 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.
$114,611
Avg annual revenue
70%
Avg occupancy rate
$438
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$135k
$225k
$320k
Sign up to see the data on 40 all comparables
$83,537
Profit
Revenue
$111,984
Operating Expenses
$28,238
Operating Income
$83,746
Mortgage & Taxes
$209
Profit (Cash Flow)
$83,537
$11,213
Cash Investment
Down Payment
$620
Renos & Furnishing
$10,500
Closing Costs
$93
Total
$11,213
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
744.99%
Cap Rate
2,701.48%
STR Tax Calculator (USA)
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
$147
Deductible property tax
$31
Your total deduction
-$81,824
Your adjusted annual income
$150,000 - -$81,824 = $231,824
Taxes on $231,824 (30%)
$69,547
Your old tax bill
$45,000
Your new tax bill
$69,547
Estimated tax savings
-$24,547
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:
3,049 sqft
Year built:
1973
Size:
1,428 sqft
Type:
SFR
Parking:
-
Heating:
Baseboard
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 55 Hanover St | 3 | 2 | 1,360 | - | 3,049 | 1973 | $350,000 | - |
| 23 Wraggborough Ln | 4 | 2 | 2,106 | - | 1,307 | 1989 | $1,715,000 | - |
| 14 Charlestowne Ct | 3 | 2 | 1,488 | - | 1,307 | 1966 | $0 | - |
| 130 Congress St | 4 | 2 | 1,676 | - | 3,920 | 1999 | $0 | - |
| 165 Coming St | 3 | 1 | 1,260 | - | 4,792 | 1971 | $3,100,000 | - |
| 118 Spring St | 3 | 2 | 1,529 | - | 3,049 | 1890 | $1,400,000 | - |
| 6 Peecksen Ct | 3 | 2 | 1,156 | - | 1,307 | 2008 | $438,055 | - |
| 3 Marion St | 3 | 3 | 2,190 | - | 4,792 | 1905 | $0 | - |
| 124 Logan St | 2 | 2 | 1,164 | - | 5,227 | 1860 | $0 | - |
| 11 Judith St | 4 | 4 | 4,227 | - | 4,356 | 2009 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Townhouse (Residential)
- Stories: 2
- Lot size: 3,049 sqft
- Building area: 1,428 sqft
- Garage: No
- Heating: Baseboard
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 459-09-03-146
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $21,330
- County Est. Land Value: $140,000
- Assessed Land Value: -
- County Est. Structure Value: $215,500
Market Estimate: -