BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 80 Sammons Rd

2 bed β€’ 1 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$25,837

Profit (Cash Flow)

-$23,385

Cash on Cash Return

-368.3%

Annual Revenue

$25,837

AirDNA projects $155/night at 46% occupancy ($26,041). Airbtics projects $131/night at 54% occupancy ($25,837). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 54% occupancy rate, $131 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,739$27,364$37,057$44,272
Occupancy43%52%63%72%
Nightly Rate$107$138$150$154

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Pet-Friendly Cabin in Marietta w/ Porch Swings

No image available

$32,564
$136
60%
222$130βŒβŒβœ…Y / Y⭐️ 4.8 (32)
Forest Home bordering Jones Gap State Park

No image available

$36,903
$151
65%
222$100βŒβŒβœ…Y / Y⭐️ 5 (62)
TRavelers Cottage Serenity near Swamp Rabbit Trail

No image available

$34,532
$185
51%
222$0❌❌❌Y / Y⭐️ 5 (25)
TRailside Cottage on Main - *Newly Renovated!*

No image available

$31,230
$150
51%
222$125❌❌❌Y / Y⭐️ 5 (72)
Cozy private cabin

No image available

$18,142
$140
34%
211$40❌❌❌Y / Y⭐️ 5 (97)
The Hollies

No image available

$37,701
$94
92%
211$85❌❌❌Y / Y⭐️ 5 (95)
Silvia, the '72 Airstream

No image available

$24,701
$88
70%
211$50βŒβŒβœ…N / Y⭐️ 5 (156)
Conveniently Located Saluda Riverfront Stay

No image available

$17,055
$107
41%
212$55βŒβŒβœ…Y / Y⭐️ 4.8 (63)
Robin’s Nest- Cottage in the Woods

No image available

$22,817
$109
54%
212$100βŒβŒβœ…Y / Y⭐️ 5 (34)

Return Metrics

-368.27% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$23,385-$46,770-$70,156-$93,541-$116,927-$233,854-$701,564
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$23,385-$46,770-$70,156-$93,541-$116,927-$233,854-$701,564

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-368.27%

Payback Period Days

0

Return on Investment

-368.27%

property-location

80 Sammons Rd Cleveland, South Carolina, 29635-9307

2 bed β€’ 1 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

$2,822

Zestimate

$25,837

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $155/night at 46% occupancy ($26,041.89). Airbtics projects $131/night at 54% occupancy ($25,837).

Top 41% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$26,832

Avg annual revenue

54%

Avg occupancy rate

$131

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$20k

$30k

$40k

Sign up to see the data on 10 all comparables

-$23,385

Profit

Revenue

$25,837

Operating Expenses

$15,359

Operating Income

$10,479

Net Effective Rent

$33,864

Profit (Cash Flow)

-$23,385

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-368.27%

Payback Period Days

0

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service