BNBCalc Short Term Rental Investment Analysis 810 Kings Oak Ct 5, Daniel Island, SC 29492

2 bed • 2 bath • 6 guests • $559,900

BNB

Calc

Annual Revenue

$45,561

Profit (Cash Flow)

-$11,811

Cap Rate

4.6%

Annual Revenue

$45,561

AirDNA projects $271/night at 32% occupancy ($31,673). Airbtics projects $189/night at 66% occupancy ($45,560). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 66% occupancy rate, $189 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,794	$50,744	$53,426	$65,413
Occupancy	47%	67%	82%	90%
Nightly Rate	$155	$176	$223	$255

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Oasis (Charming, Close, Sleeps 7)	$64,040	$170	92%	2	3	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (139)
Cozy Townhome w/ Pool Access in Charleston!	$27,461	$183	41%	2	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (49)
Jay's Loft - 2 Bedroom Loft close to Volvo Stadium	$39,344	$250	43%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (79)
Turtle Cove	$52,881	$133	82%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (206)
Thomas Cottage	$53,091	$304	45%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (12)
Charleston Townhome ~ 13 Mi to Sand & Surf!	$41,145	$154	73%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Charleston Retreat!	$27,008	$124	56%	2	2	3	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Lowcountry Cutie	$48,607	$160	83%	2	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
Pelican Place	$53,538	$185	62%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (249)
NEW! Cozy Townhome w/ Lanai 15 Mi to Charleston!	$77,775	$236	90%	2	3	2	$106	✅	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

-8.73% 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)	-$11,811	-$23,622	-$35,434	-$47,245	-$59,057	-$118,114	-$354,342
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$447,920	$447,920	$447,920	$447,920	$447,920	$447,920	$447,920
Down Payment	$111,980	$111,980	$111,980	$111,980	$111,980	$111,980	$111,980
Property Appreciation	$16,797	$34,097	$51,917	$70,272	$89,177	$192,558	$799,124
Total Return	$564,885	$570,375	$576,383	$582,926	$590,020	$634,344	$1,004,681

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.73%

Cap Rate

4.63%

Return on Investment

7.75%

810 Kings Oak Ct 5 Daniel Island, SC, 29492

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,686/mo

This property is for sale!

Contact Agent

-25

Airbnb Investor Score

-$11,811

Annual Profit

4.6%

Cap Rate

-8.7%

Cash on Cash

$45,561

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
AirDNA projects $271/night at 32% occupancy ($31,673.95). Airbtics projects $189/night at 66% occupancy ($45,560).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$48,489

Avg annual revenue

66%

Avg occupancy rate

$189

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

$25k

$45k

$60k

$80k

-$11,811

Profit

Revenue

$45,561

Operating Expenses

$19,603

Operating Income

$25,958

Mortgage & Taxes

$37,769

Profit (Cash Flow)

-$11,811

$135,277

Cash Investment

Down Payment

$111,980

Renos & Furnishing

$6,500

Closing Costs

$16,797

Total

$135,277

DSCR Ratio

Weak

0.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.73%

Cap Rate

4.63%

Return on Investment

7.75%

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

$26,573

Deductible property tax

$5,543

Your total deduction

$132,722

Your adjusted annual income

$150,000 - $132,722 = $17,278

Taxes on $17,278 (30%)

$5,183

Your old tax bill

$45,000

Your new tax bill

$5,183

Estimated tax savings

$39,817

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -