property-location

725 Living Inn Rd Prosperity, South Carolina

3 bed • 2 bath • 9 guests

Purchase Price

Est. $NaN/mo

$262,900

Zestimate

$57,913

Annual Revenue

Top 13% of comparables

Top 29% of comparables


Seasonality

Sign up to view the full seasonality chart

25

Airbnb Comparables

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

$39,831

Avg rev

38%

Avg occ

$238

Avg rate

Comparable filters

Pool
🛁 Hot tub
🐶 Pets

Any type

House

Apartment

4.8+ stars

Revenue distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 25 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

25.95%

Cap Rate

12.87%

Profit (Cummulative)

$17,479

$2,800

$8,500

$8,550

$1,737

Total Gain

$30,567

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.