BNBCalc Short Term Rental Rental Arbitrage Analysis 25 Draper St, Greenville, SC, 29611

2 bed • 2 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$43,555

Profit (Cash Flow)

$7,377

Cash on Cash Return

111.8%

Annual Revenue

$43,555

AirDNA projects $147/night at 60% occupancy ($32,214). Airbtics projects $136/night at 65% occupancy ($32,287). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 75% occupancy rate, $159 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,937	$33,432	$45,515	$59,538
Occupancy	55%	68%	75%	84%
Nightly Rate	$111	$129	$159	$186

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Close to downtown & village, 2 king beds, updated!	$34,972	$112	80%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (98)
Dog Friendly; 2 mi to DTN GVL & Swamp Rabbit Trail	$36,768	$159	60%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (50)
Mill Excellence 2 Kings 2 Baths 3Min to Downtown	$36,386	$219	43%	2	2	2	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (86)
2 Mi to Downtown: Luxe Greenville Retreat!	$61,567	$232	69%	2	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (30)
2 Bed 2 Bath In The Heart of West End Greenville!	$36,598	$186	50%	2	2	2	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (109)
Modern Mill House Minutes from Downtown	$28,188	$101	73%	2	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
2BR Bungalow 5 Min to Downtown GVL with King Bed!	$39,476	$148	68%	2	1	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (87)
Lottie B’s Homestead	$32,250	$119	70%	2	1	8	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Greenville Themed Unique Home!	$36,958	$156	60%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Brandon Mill Blue House in West Greenville!	$39,615	$108	99%	2	2	2	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Central to All/Mins 2 Main St	$31,675	$107	70%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (21)
Ideally Located 'Penne Place' w/ Deck & Grill	$34,771	$109	84%	2	2	2	$114	❌	❌	❌	Y / Y	⭐️ 5 (4)
Spacious Home \| 1 mi to DT \| 5 Min Walk to Food	$32,334	$113	73%	2	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (33)
Tranquila y Acogedora casa	$31,450	$167	49%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (53)
The Blue Bungalow by Unity Park - Newly Renovated	$25,876	$88	75%	2	2	1	$86	❌	❌	❌	Y / Y	⭐️ 5 (107)
Historic Mill-House Bungalow	$24,030	$131	47%	2	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Mi Casa Su Casa (My House is Your House)	$21,499	$89	66%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (475)
Art West - West Greenville Art District	$49,044	$134	100%	2	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (8)
Sage Submarine- Pet Friendly Home 2 mi to Downtown	$24,168	$93	71%	2	1	30	$210	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Bella's Bungalow	$25,097	$102	64%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Walkable Home in Village of West GVL!	$28,238	$131	53%	2	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (32)
Summer Availability! 2/1 Stay in the Art District	$38,559	$124	79%	2	1	2	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Huge, Open Loft \| Arts District \| 5 mins to DT GVL	$48,018	$160	82%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (13)
West Village Villa!	$23,817	$123	51%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
The Pepper Mill House	$34,186	$128	68%	2	2	2	$75	❌	❌	✅	Y / N	⭐️ 4.7 (16)
Art West B	$40,297	$143	77%	2	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Swamp Rabbit Red Roof	$19,270	$81	65%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Velvet Shack Arts/Judson District-2 min to DT	$42,499	$164	69%	2	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (2)
A Warm Spot in Greenville	$22,105	$130	45%	2	2	2	$30	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Cozy - Spacious - Central - Home Sweet Home	$30,407	$102	79%	2	1	4	$20	❌	❌	✅	Y / Y	⭐️ 4.7 (46)
WestEnd CraftHouse: 1.5 miles from Downtown	$36,584	$119	84%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (147)
Charming 2 Bedroom Retreat in West Greenville!	$55,339	$168	90%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Village of West GVL Cottage	$26,644	$130	56%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (19)
Bright, Cozy Loft \| Pool \| Gym \| Great location!	$44,929	$186	66%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (11)
Warm, Cozy 2BD \| Pool \| Gym \| Central!	$50,025	$204	67%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (17)
Stylish, Roomy 2BD Loft \| Pool \| 5 mins to DT GVL	$44,952	$178	69%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (17)
2 bedroom Home in the Heart of Greenville	$27,134	$112	58%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Fleur Cottage-- Pet Friendly Home 2 mi to Downtown	$37,058	$125	55%	2	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (64)

Return Metrics

111.77% 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)	$7,377	$14,754	$22,131	$29,508	$36,885	$73,771	$221,314
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	$7,377	$14,754	$22,131	$29,508	$36,885	$73,771	$221,314

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

111.77%

Payback Period Days

326

Return on Investment

111.77%

25 Draper St Greenville, South Carolina, 29611

2 bed • 2 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$43,555

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $147/night at 60% occupancy.Projected nightly rate is $136/night at 65% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$33,963

Avg annual revenue

65%

Avg occupancy rate

$136

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

$25k

$45k

$65k

$7,377

Profit

Revenue

$43,555

Operating Expenses

$17,662

Operating Income

$25,893

Net Effective Rent

$18,516

Profit (Cash Flow)

$7,377

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

111.77%

Payback Period Days

326