BNBCalc Short Term Rental Investment Analysis 7049 Haddington Dr, Roebuck, SC 29376

4 bed • 3 bath • 12 guests • $324,900

BNB

Calc

Annual Revenue

$31,557

Profit (Cash Flow)

-$8,142

Cap Rate

4.2%

Annual Revenue

$31,557

AirDNA projects $192/night at 45% occupancy ($31,557). Airbtics projects $267/night at 60% occupancy ($58,512). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 45% occupancy rate, $192 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,495	$55,582	$89,205	$125,391
Occupancy	48%	59%	73%	79%
Nightly Rate	$182	$242	$319	$417

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Downtown Chalet w/ Fenced Backyard	$41,254	$175	59%	4	3	3	$210	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
SPACIOUS HOUSE W/YARD - 2 MILES TO DOWNTOWN SPTG!!	$46,529	$218	54%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Chapel Farm Spartanburg 4Br House Sleeps 12	$52,142	$315	43%	4	5	1	$159	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Beautiful home in the heart of Five Forks!	$53,227	$184	73%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (38)
Waterfront Paradise - Sunrises on the water!	$30,108	$180	41%	4	3	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Lake front Cottage with heated pool	$83,330	$438	49%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (93)
Large luxe home with gorgeous outdoor spaces	$78,714	$285	72%	4	3	3	$175	❌	✅	✅	Y / Y	⭐️ 5 (66)
Luxury Lakehouse on Lake Bowen near Asheville, NC	$43,602	$386	29%	4	4	3	$335	❌	❌	❌	Y / Y	⭐️ 5 (19)
Golfers Heaven 4 bedroom home w/pool table	$129,964	$472	74%	4	4	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (5)
Maggie's Lake House	$100,361	$323	81%	4	3	4	$190	✅	❌	✅	Y / Y	⭐️ 5 (105)
Beautiful New House 4br 2ba Boiling Springs	$38,200	$198	47%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (35)
The Drayton	$59,074	$242	62%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (15)
Charming 4BD home near I-85 large fenced yard	$39,321	$168	54%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Heart of Simpsonville-Family Friendly. Gym,Firepit	$92,755	$282	86%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Modern Cozy Home 4BR 2BR Greenville * Spartanburg	$48,201	$150	78%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (110)

Return Metrics

-9.52% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,142	-$16,284	-$24,426	-$32,568	-$40,710	-$81,420	-$244,262
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,191	$6,580	$10,178	$13,997	$18,053	$42,404	$259,920
Down Payment	$64,980	$64,980	$64,980	$64,980	$64,980	$64,980	$64,980
Property Appreciation	$9,747	$19,786	$30,127	$40,777	$51,748	$111,738	$463,717
Total Return	$69,776	$75,062	$80,859	$87,187	$94,070	$137,701	$544,355

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.52%

Cap Rate

4.23%

Return on Investment

5.61%

7049 Haddington Dr Roebuck, SC, 29376

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,558/mo

This property is for sale!

Contact Agent

-30

Airbnb Investor Score

-$8,142

Annual Profit

4.2%

Cap Rate

-9.5%

Cash on Cash

$31,557

Annual Revenue

BNBCalc predicts this property will get $267 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

15 Airbnb Comparables

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

$62,452

Avg annual revenue

60%

Avg occupancy rate

$267

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

$60k

$95k

$130k

-$8,142

Profit

Revenue

$31,557

Operating Expenses

$17,782

Operating Income

$13,775

Mortgage & Taxes

$21,917

Profit (Cash Flow)

-$8,142

$85,477

Cash Investment

Down Payment

$64,980

Renos & Furnishing

$10,750

Closing Costs

$9,747

Total

$85,477

DSCR Ratio

Weak

0.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.52%

Cap Rate

4.23%

Return on Investment

5.61%

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

$15,420

Deductible property tax

$3,217

Your total deduction

$41,813

Your adjusted annual income

$150,000 - $41,813 = $108,187

Taxes on $108,187 (30%)

$32,456

Your old tax bill

$45,000

Your new tax bill

$32,456

Estimated tax savings

$12,544

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:

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -