BNBCalc Short Term Rental Rental Arbitrage Analysis 1441 Old Chapin Rd, Lexington, SC, 29072

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$63,991

Profit (Cash Flow)

$7,672

Cash on Cash Return

89.2%

Annual Revenue

$63,991

AirDNA projects $365/night at 48% occupancy ($63,990). Airbtics projects $257/night at 64% occupancy ($60,075). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 48% occupancy rate, $365 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,782	$52,863	$87,891	$134,983
Occupancy	51%	60%	76%	88%
Nightly Rate	$170	$233	$306	$408

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Coldstream Family Home\| Near Lake Murray 3BR 2.5BA	$103,350	$408	67%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (134)
Enchanting 3-Bedroom home with nightly light shows	$30,158	$103	80%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (291)
Quiet cove on Lake Murray, boat ramp and dock	$60,633	$271	57%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (55)
Family Home w/ Fire Pit, 2 Mi to Lake Access	$97,683	$395	65%	3	3	4	$284	❌	❌	❌	Y / Y	⭐️ 5 (36)
Wishin' N Fishin' on Lake Murray, SC	$59,311	$225	70%	3	1	1	$190	❌	❌	❌	Y / Y	⭐️ 5 (12)
Country Cottage Near Lake Murray	$33,714	$128	70%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Lake Murray waterfront home- pool/dock/garage	$129,044	$692	50%	3	3	3	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (25)
Best View on Lake Murray located in Chapin SC	$46,338	$287	43%	3	3	3	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Charming 3 Bdrm in Lexington, SC-Gamecock Country	$45,430	$197	59%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (10)
Freshly New House	$41,189	$200	54%	3	3	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (74)
Relaxing 3-Bed lakefront home w/large screen porch	$82,177	$256	87%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (48)
Family fun, Lake all day S’mores all night!	$58,181	$340	45%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
Quiet Columbia Home w/ Fire Pit & Pool Table!	$65,410	$354	49%	3	3	2	$160	✅	❌	✅	Y / Y	⭐️ 4.4 (10)
Lake Front House on Lake Murray	$72,147	$501	39%	3	2	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (19)
A little piece of lake paradise. Huge deck	$77,090	$413	51%	3	4	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Lake Murray Retreat 2	$29,682	$189	41%	3	3	3	$145	❌	✅	✅	Y / Y	⭐️ 4.9 (19)
Lake Murray Oasis	$44,133	$220	52%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (36)
Quiet Lakefront Retreat w/ Boat Ramp & 2 Docks	$137,726	$456	80%	3	2	3	$207	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Perfect Lake Murray Private Getaway Near Columbia!	$28,633	$126	57%	3	3	2	$177	❌	❌	❌	Y / Y	⭐️ 4.2 (21)
Oasis in the heart of Lexington	$34,421	$95	88%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (155)
This is The House Of ReFuge	$37,057	$227	40%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (31)
Located on big water with private dock	$56,174	$263	57%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (29)
Walk Lex Main St House \| Near Old Mill Brew Pub	$34,901	$119	74%	3	2	1	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (45)
Blue Heron Bungalow on Lake Murray, SC	$61,925	$280	59%	3	2	1	$190	❌	❌	❌	N / N	⭐️ 5 (10)
Newly Remodeled and Close to Everything!	$31,022	$205	39%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (25)
Peaceful West Columbia Get-Away	$28,557	$121	59%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
10 Mile View on Lake Murray w/ Dock and Ramp	$65,594	$295	60%	3	2	2	$135	❌	✅	❌	Y / Y	⭐️ 5 (155)
Modern 3 BR in Chapin, Lake Murray!	$59,790	$252	61%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Rosie’s Place #2 Lexington, SC	$29,937	$101	75%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (327)
Lake Murray: Panoramic Views, Kayaks & Hot Tub	$88,424	$283	83%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (82)
Fabulous location and great view	$62,972	$400	42%	3	3	4	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Super Location with Pool	$61,025	$173	95%	3	2	2	$90	✅	❌	❌	Y / Y	⭐️ 4.9 (23)
Bungalow Rustic House on Lake Murray, SC	$54,984	$239	57%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (100)
3 BD/2 BA Home w/ Ping-Pong, Arcade, 2 Din Rooms	$44,132	$126	90%	3	2	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (114)
5 - Star Waterfront on Lake Murray \| Fire Pit	$101,242	$395	69%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (52)
Updated Lake Cottage w/ BIG VIEW includes kayaks!	$92,957	$262	92%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (10)
Lake Murray Family Retreat \| BIG Water View Chapin	$80,925	$224	94%	3	2	3	$170	❌	❌	❌	Y / Y	⭐️ 4.9 (126)
5min to lake & 20 to Columbia - Aerie Oaks Cottage	$33,212	$132	65%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.4 (14)
Ray O’ Sunshine with Pool Near Lake Murray	$51,022	$201	68%	3	3	2	$130	✅	❌	✅	Y / Y	⭐️ 4.9 (75)
Captain Ron's Retreat	$51,237	$163	83%	3	2	3	$89	❌	❌	✅	Y / Y	⭐️ 5 (24)

Return Metrics

89.2% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,671	$15,343	$23,015	$30,687	$38,359	$76,719	$230,158
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	$7,671	$15,343	$23,015	$30,687	$38,359	$76,719	$230,158

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

89.2%

Payback Period Days

409

Return on Investment

89.2%

1441 Old Chapin Rd Lexington, South Carolina, 29072

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,300

Zestimate

$63,991

Annual Revenue

BNBCalc predicts this property will get $257 per night with 64% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$60,088

Avg annual revenue

64%

Avg occupancy rate

$257

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

$30k

$65k

$100k

$140k

$7,672

Profit

Revenue

$63,991

Operating Expenses

$20,319

Operating Income

$43,672

Net Effective Rent

$36,000

Profit (Cash Flow)

$7,672

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

89.2%

Payback Period Days

409