BNBCalc Short Term Rental Investment Analysis Brandi Ln, , SC 29325

2 bed • 2 bath • 6 guests • $183,900

BNB

Calc

Annual Revenue

$23,317

Profit (Cash Flow)

-$5,799

Cap Rate

3.6%

Annual Revenue

$23,317

AirDNA projects $112/night at 57% occupancy ($23,317). Airbtics projects $176/night at 61% occupancy ($39,212). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $112 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,877	$29,577	$51,912	$114,096
Occupancy	51%	64%	71%	79%
Nightly Rate	$104	$122	$194	$387

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pet Friendly Bungalow - 1 Block to DTWN Laurens!	$24,621	$100	64%	2	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (75)
Comfy/Chic Cottage in Downtown Laurens Square	$30,556	$126	64%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (54)
College View Cottage & Saltwater Pool	$23,635	$95	65%	2	1	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (219)
Stonebrook Manor Private Getaway	$11,572	$80	39%	2	2	2	$35	❌	❌	❌	N / Y	⭐️ 5 (68)
Lake Greenwood Private Home	$71,824	$223	88%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (37)
“Little Cottage in the Wood” Lake Access & Dock	$20,960	$120	45%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (128)
Stunning Lakefront Retreat w/ Dock Access!	$112,108	$442	67%	2	3	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (13)
Country cabin on large family farm	$27,471	$103	72%	2	1	2	$25	❌	❌	✅	N / N	⭐️ 5 (277)
Greenwood Cottage w/ Lake Access & Boat Slip!	$118,422	$417	76%	2	2	2	$104	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Kristen's Lakeside Retreat with hot tub!	$52,654	$195	72%	2	2	2	$65	❌	✅	❌	Y / Y	⭐️ 5 (28)
Lake Greenwood Getaway	$36,204	$254	37%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (29)
Campus Cottage	$30,358	$85	97%	2	1	2	$15	❌	❌	❌	N / Y	⭐️ 5 (73)
Lakefront Home, monthly-stay discounts	$30,288	$160	48%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (115)
Lakefront Retreat w/ Private Dock!	$88,489	$342	68%	2	1	3	$129	❌	✅	❌	Y / Y	⭐️ 4.8 (26)
WE HAVE POWER \| Tropical Tiny House	$15,966	$122	32%	2	1	1	$55	❌	❌	✅	N / Y	⭐️ 5 (367)
Waterfront Lake Greenwood Home	$58,426	$205	71%	2	2	2	$150	❌	❌	❌	Y / N	⭐️ 5 (3)
Little slice of heaven	$29,508	$131	59%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Escape to Amy's Mink at Lake Greenwood	$37,673	$114	89%	2	1	1	$45	❌	❌	✅	N / N	⭐️ 4.9 (73)
Sha Ka Ree (Paradise) 2 bedroom Lakefront getaway.	$29,095	$106	72%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Greenwood Getaway w/ Furnished Patio & Lake View	$89,904	$442	55%	2	3	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (9)
Lakefront w boat ramp & loads of outdoor space.	$37,381	$120	81%	2	1	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (41)
Newly renovated 2 bedroom bungalow	$32,042	$120	72%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Serenity on Liberty	$28,191	$111	65%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (26)
Whistle Stop Cottage - Laurens	$21,619	$140	35%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cozy home in Clinton	$27,528	$109	69%	2	1	2	$0	❌	❌	✅	Y / N	⭐️ 5 (12)
2 bedroom house on Lake Greenwood	$10,248	$112	25%	2	3	3	$0	❌	❌	❌	N / N	⭐️ 4.3 (7)
Tranquil Stay: Cozy 2BR Cabin near Lake Greenwood	$17,538	$80	52%	2	1	2	$115	❌	❌	❌	N / N	⭐️ 5 (38)
Upscale Duplex\| WIFI \| 4KTV+ ROKU	$19,056	$86	57%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (58)
Entire Farmhouse Bungalow - 2 blocks from PC	$18,875	$101	51%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
*NEW Paradise Cottage-Lake Greenwood	$39,261	$143	70%	2	1	1	$109	❌	❌	✅	Y / Y	⭐️ 5 (19)
Cutie on Greenwood lake !	$27,874	$136	56%	2	1	2	$300	❌	❌	✅	Y / Y	⭐️ 4.6 (11)
Greenwood Retreat: On-Site Lake w/ Boat Ramp!	$131,831	$621	58%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Lake Cabin Getaway	$38,188	$150	60%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (5)
Hot Tub and Pool on the Lake	$47,694	$194	64%	2	1	1	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (109)
Keystone Hideout RV	$16,884	$91	48%	2	1	3	$75	❌	❌	❌	N / N	⭐️ 5 (3)

Return Metrics

-11.88% 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)	-$5,799	-$11,598	-$17,398	-$23,197	-$28,996	-$57,993	-$173,981
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$147,120	$147,120	$147,120	$147,120	$147,120	$147,120	$147,120
Down Payment	$36,780	$36,780	$36,780	$36,780	$36,780	$36,780	$36,780
Property Appreciation	$5,517	$11,199	$17,052	$23,081	$29,290	$63,246	$262,473
Total Return	$183,617	$183,500	$183,554	$183,783	$184,193	$189,152	$272,392

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.88%

Cap Rate

3.59%

Return on Investment

3.12%

Brandi Ln SC, 29325

2 bed • 2 bath • 6 guests

Purchase Price

Est. $882/mo

This property is for sale!

Contact Agent

-43

Airbnb Investor Score

-$5,799

Annual Profit

3.6%

Cap Rate

-11.9%

Cash on Cash

$23,317

Annual Revenue

BNBCalc predicts this property will get $176 per night with 61% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 64% of comparables

Avg Daily Rate

Top 64% of comparables

Seasonality

35 Airbnb Comparables

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

$41,541

Avg annual revenue

61%

Avg occupancy rate

$176

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

$50k

$90k

$135k

-$5,799

Profit

Revenue

$23,317

Operating Expenses

$16,711

Operating Income

$6,606

Mortgage & Taxes

$12,405

Profit (Cash Flow)

-$5,799

$48,797

Cash Investment

Down Payment

$36,780

Renos & Furnishing

$6,500

Closing Costs

$5,517

Total

$48,797

DSCR Ratio

Weak

0.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.88%

Cap Rate

3.59%

Return on Investment

3.12%

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

$8,728

Deductible property tax

$1,821

Your total deduction

$24,915

Your adjusted annual income

$150,000 - $24,915 = $125,085

Taxes on $125,085 (30%)

$37,525

Your old tax bill

$45,000

Your new tax bill

$37,525

Estimated tax savings

$7,475

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -