BNBCalc Short Term Rental Rental Arbitrage Analysis 80 Sammons Rd

2 bed • 1 bath • 6 guests • $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}

Percentiles	25%	50%	75%	90%
Revenue	$17,739	$27,364	$37,057	$44,272
Occupancy	43%	52%	63%	72%
Nightly Rate	$107	$138	$150	$154

Seasonality (Profit by Month)

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	$32,564	$136	60%	2	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Forest Home bordering Jones Gap State Park	$36,903	$151	65%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (62)
TRavelers Cottage Serenity near Swamp Rabbit Trail	$34,532	$185	51%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
TRailside Cottage on Main - Newly Renovated!	$31,230	$150	51%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (72)
Cozy private cabin	$18,142	$140	34%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (97)
The Hollies	$37,701	$94	92%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (95)
Silvia, the '72 Airstream	$24,701	$88	70%	2	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (156)
Conveniently Located Saluda Riverfront Stay	$17,055	$107	41%	2	1	2	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Robin’s Nest- Cottage in the Woods	$22,817	$109	54%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (34)

Return Metrics

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

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-368.27%

Payback Period Days

Return on Investment

-368.27%

80 Sammons Rd Cleveland, South Carolina, 29635-9307

2 bed • 1 bath • 6 guests

Monthly Rent

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).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 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

-$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

Cash on Cash Return

-368.27%

Payback Period Days