BNBCalc Short Term Rental Investment Analysis S Hermitage Rd, Beaufort, SC, 29902

2 bed • 1 bath • 4 guests • $350,000

BNB

Calc

Annual Revenue

$40,980

Profit (Cash Flow)

$18,508

Cap Rate

6.3%

Annual Revenue

$40,980

AirDNA projects $176/night at 62% occupancy ($39,855). Airbtics projects $170/night at 66% occupancy ($40,980). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $170 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,232	$42,265	$55,439	$69,217
Occupancy	58%	68%	74%	84%
Nightly Rate	$133	$165	$198	$217

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bayside Bungalow Close to Downtown Beaufort	$20,005	$136	36%	2	1	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (13)
Location & Charm-Close to Bay, Parris Island/MCAS	$37,200	$129	74%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (107)
Oyster Cottage-Close to Downtown	$50,976	$152	90%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (198)
Waterfront! Guest House!	$30,691	$117	69%	2	2	1	$75	❌	❌	❌	Y / N	⭐️ 4.5 (53)
The James Cottage - Clean, Cozy, Coastal 1mi to DT	$52,296	$197	71%	2	2	2	$127	❌	❌	✅	Y / Y	⭐️ 5 (42)
Downtown Beaufort- Stylish Renovated Chapel	$76,368	$246	83%	2	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (153)
Live Oak Retreat	$46,172	$166	74%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (153)
Downtown Charm/quiet location/beachpass/bike trail	$35,741	$119	78%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (60)
Cozy Carolina Cottage (Graduation or Downtown)	$28,274	$101	69%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (380)
Downtown Bungalow by Spanish Moss Trail	$35,108	$125	73%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (122)
Cottage on Greene! Downtown Beaufort blocks away	$43,929	$173	65%	2	1	1	$154	✅	❌	✅	Y / Y	⭐️ 4.5 (58)
New Listing! Short Walk to Downtown Beaufort!	$53,444	$236	59%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (23)
3Min Walk To Starbucks. Pets Yes	$41,062	$151	72%	2	1	2	$127	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Modern + Historic Downtown Home	$33,478	$132	65%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (271)
5Min Walk To Waterfront. Pets Yes	$44,016	$178	66%	2	2	2	$127	❌	❌	✅	Y / Y	⭐️ 5 (152)
"Oyster Bay" by Mermaid Cottage close to downtown	$48,569	$136	95%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (18)
Peaceful house mins to downtown,MCAS,P.I & Beaches	$38,779	$144	69%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (92)
"Harrington House" Walk 2 DwnTwn	$47,236	$161	79%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (60)
Historic Beaufort Carriage House (Sweetgrass)	$48,874	$201	65%	2	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (122)
Historic downtown. Walk to everything.	$36,141	$184	52%	2	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (32)
Downtown, 9 mi to Parris Island, Hunting Is. Pass	$37,984	$116	84%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (66)
Seaside Cottage \| Great Location!	$26,429	$143	48%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (154)
Luxuriously appointed 1920s home 2 bedroom 2 bath	$105,143	$366	78%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (22)
Historic Beaufort Award Winner! 5 Stars!!	$74,418	$208	97%	2	2.5	3	$129	❌	❌	✅	Y / Y	⭐️ 5 (136)
Walk to Bay Street and Historic Downtown Beaufort	$30,541	$165	49%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (48)
Cozy Cottage, Close to historic downtown.	$29,647	$111	71%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (163)
"Oystercatcher" Downtown Perfect	$39,439	$152	69%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (18)
Historic Beaufort Carriage House (Wren's Nest)	$46,587	$202	62%	2	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (105)
Cottage On Carteret in Downtown Beaufort	$40,475	$196	54%	2	2	1	$144	❌	❌	❌	Y / Y	⭐️ 5 (49)
Pelican Cottage-Social Distancing Destination!	$37,208	$172	58%	2	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (214)
Your Home Base Downtown- New & Fully Renovated!	$40,467	$207	52%	2	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (68)
Military/1st Res. Disc. Pet Friendly/Nom. Pet Fee	$48,664	$197	66%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (78)
Belle on Bladen	$43,040	$192	59%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (23)
Stunning Beaufort Cottage Near MCRD w/ Beach Pass!	$50,455	$216	62%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (90)
Cozy Downtown Cottage	$53,277	$198	68%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (41)
Cardinal Cottage \| 10 Min to Parris Island	$13,129	$134	24%	2	1	2	$125	❌	❌	❌	N / Y	⭐️ 4.7 (17)
Charming Cottage close to Downtown	$27,320	$125	57%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (134)
The Prince of Tides - Downtown Beaufort!	$28,842	$201	37%	2	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (55)
Always Welcome-Downtown Beaufort	$42,938	$124	91%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (180)
Downtown Beaufort’s Cozy Jackson Cottage🌴	$64,076	$228	72%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (46)

Return Metrics

21.33% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,507	$37,015	$55,523	$74,031	$92,539	$185,079	$555,237
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$379,007	$408,330	$437,978	$467,959	$498,285	$655,450	$1,404,779

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.33%

Cap Rate

6.27%

Return on Investment

37.4%

S Hermitage Rd Beaufort, South Carolina, 29902

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

Beaufort

Guide

Zoning

Guide

Laws

Airbnb Investor Score

-$1,636

Annual Profit

6.3%

Cap Rate

21.3%

Cash on Cash

$40,980

Annual Revenue

BNBCalc predicts this property will get $170 per night with 66% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$43,210

Avg annual revenue

66%

Avg occupancy rate

$170

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

$45k

$75k

$105k

$18,508

Profit

Revenue

$40,980

Operating Expenses

$19,007

Operating Income

$21,973

Mortgage & Taxes

$3,465

Profit (Cash Flow)

$18,508

$86,750

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$6,250

Closing Costs

$10,500

Total

$86,750

DSCR Ratio

Weak

0.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.33%

Cap Rate

6.27%

Return on Investment

37.4%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$37,173

Your adjusted annual income

$150,000 - $37,173 = $112,827

Taxes on $112,827 (30%)

$33,848

Your old tax bill

$45,000

Your new tax bill

$33,848

Estimated tax savings

$11,152

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:

0.61 sqft

Year built:

Size:

Type:

LOT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LOT

Stories: -

Lot size: 0.61 sqft

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: R12000500000880000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $110,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Beaufort Elementary School with 6/10 star rating
Middle School: Beaufort Middle School with 5/10 star rating
High School: Battery Creek High School with 3/10 star rating