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 Investment Analysis 810 Kings Oak Ct 5, Daniel Island, SC 29492

2 bed β€’ 2 bath β€’ 6 guests β€’ $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}

Percentiles25%50%75%90%
Revenue$39,794$50,744$53,426$65,413
Occupancy47%67%82%90%
Nightly Rate$155$176$223$255

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
The Oasis (Charming, Close, Sleeps 7)

No image available

$64,040
$170
92%
231$125βœ…βŒβŒY / Y⭐️ 5 (139)
Cozy Townhome w/ Pool Access in Charleston!

No image available

$27,461
$183
41%
232$0βœ…βŒβŒY / Y⭐️ 5 (49)
Jay's Loft - 2 Bedroom Loft close to Volvo Stadium

No image available

$39,344
$250
43%
212$0❌❌❌N / Y⭐️ 4.8 (79)
Turtle Cove

No image available

$52,881
$133
82%
221$100βœ…βŒβŒY / Y⭐️ 4.9 (206)
Thomas Cottage

No image available

$53,091
$304
45%
222$150❌❌❌Y / Y⭐️ 5 (12)
Charleston Townhome ~ 13 Mi to Sand & Surf!

No image available

$41,145
$154
73%
223$0βœ…βŒβŒY / Y⭐️ 4.8 (32)
Charleston Retreat!

No image available

$27,008
$124
56%
223$40❌❌❌Y / Y⭐️ 4.9 (54)
Lowcountry Cutie

No image available

$48,607
$160
83%
231$0βœ…βŒβœ…Y / Y⭐️ 4.7 (3)
Pelican Place

No image available

$53,538
$185
62%
221$100βœ…βŒβŒY / Y⭐️ 4.9 (249)
NEW! Cozy Townhome w/ Lanai 15 Mi to Charleston!

No image available

$77,775
$236
90%
232$106βœ…βŒβŒY / Y⭐️ 5 (7)

Return Metrics

-8.73% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-8.73%

Cap Rate

4.63%

Return on Investment

7.75%

property-location

810 Kings Oak Ct 5 Daniel Island, SC, 29492

2 bed β€’ 2 bath β€’ 6 guests

Est. $2,686/mo

Agent

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).

Top 51% of comparables

Top 31% 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.

$48,489

Avg annual revenue

66%

Avg occupancy rate

$189

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

$25k

$45k

$60k

$80k

Sign up to see the data on 10 all comparables

-$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

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.73%

Cap Rate

4.63%

Profit (Cummulative)

-$11,811

$447,920

$6,500

$16,797

$0

Total Gain

$10,486

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

$68,177

Your adjusted annual income

$150,000 - $68,177 = $81,823


Taxes on $81,823 (30%)

$24,547

Your old tax bill

$45,000

Your new tax bill

$24,547


Estimated tax savings

$20,453

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: -