BNBCalc Short Term Rental Rental Arbitrage Analysis 3348 Cannon Rd, Greer, SC, 29651

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$41,627

Profit (Cash Flow)

-$1,585

Cash on Cash Return

-25.0%

Annual Revenue

$41,627

AirDNA projects $124/night at 56% occupancy ($25,362). Airbtics projects $115/night at 73% occupancy ($30,662). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 87% occupancy rate, $131 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,834	$32,393	$43,486	$49,819
Occupancy	61%	76%	87%	90%
Nightly Rate	$95	$112	$131	$145

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hot Tub WiFi Luxury Greer Airport Downtown	$37,636	$127	76%	2	2	1	$70	❌	✅	❌	Y / Y	⭐️ 5 (127)
2BR 2B House Close to Downtown	$26,924	$85	76%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (58)
Greer Charm: Pet-Friendly 2BR with Fire Pit	$43,183	$131	87%	2	2	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (49)
Pet-Friendly 2BR Greer Home, King Beds & Fire Pit	$32,035	$95	87%	2	2	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (59)
2BR Greer Condo: Pet-Friendly, King Beds, Fire Pit	$32,846	$96	89%	2	2	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (65)
Hillside-hideaway	$29,288	$126	59%	2	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (71)
Beautiful Home - Blue Ridge, NGU, Travelers Rest	$38,096	$127	78%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (20)
Cowboy Cabin	$25,783	$88	78%	2	2	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (45)
Great 2 bedroom home in downtown greer.	$43,554	$127	89%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (1)
Family & Pets Welcome: 2BR in DT Greer w/ Fire Pit	$30,386	$94	83%	2	2	2	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
"The Chicken Coop" Downtown Greer Loft	$34,580	$225	41%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (90)
Cozy, lake front cottage	$47,753	$140	89%	2	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (152)
Cozy Shalom House near DT Greer SC	$40,395	$132	82%	2	2	2	$50	✅	❌	❌	Y / Y	⭐️ 4.8 (149)
Cute 2BR 2B Full House in Greer	$29,651	$100	77%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Lovely 2BR-1.5BA Townhome 4 mins to DownTown Greer	$27,744	$113	62%	2	2	2	$60	❌	❌	❌	Y / N	⭐️ 5 (20)
Cheerful 2 bedroom house, deck and fenced in yard	$36,600	$125	80%	2	2	4	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (35)
Charming Southern Cove - Heart of Downtown Greer	$36,104	$145	65%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Charming 2BR Near Downtown Greer, Fenced Yard	$38,127	$132	74%	2	2	2	$105	❌	❌	✅	Y / Y	⭐️ 4.9 (72)
Cozy Lakefront 2 bedroom with pool table	$43,932	$128	91%	2	1	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (187)
Your Second Home Away From Home	$20,875	$118	45%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Quaint-n-Quirky Downtown Greer Home	$35,799	$102	93%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.9 (276)
The Belle a cozy Southern glamper	$24,961	$88	68%	2	1	1	$90	❌	❌	❌	N / Y	⭐️ 5 (116)
Grandma's Cozy Cottage	$29,377	$92	84%	2	2	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (30)
Meadow View Retreat	$30,582	$105	76%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (179)
Modern Cabin Tiny Retreat	$25,815	$69	100%	2	1	1	$31	❌	❌	❌	Y / Y	⭐️ 5 (758)
Newly Renovated, Downtown Greer, 2 Bedroom Home	$40,579	$160	68%	2	2	2	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Greer Twin Cottage B - Walk to Downtown Greer	$37,703	$132	76%	2	1	3	$90	❌	❌	✅	Y / Y	⭐️ 5 (48)
A "Good" Place. Quiet. Minutes from Greenville.	$27,003	$81	88%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (146)
Newly Upgraded Tiny Home w/Pond & Views	$23,306	$100	61%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (168)
The modern farmhouse Apartment	$23,738	$111	57%	2	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (418)
Cozy Cottage in Greer. Pet Friendly Fenced in yard	$29,082	$131	59%	2	1	5	$74	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Full House with Dedicated Office Space in Greer	$31,416	$89	90%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (15)
Just off Main near Taylors Mill - Clean & Comfy	$24,880	$122	55%	2	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (133)
Tiny Home Cabin in Greer. Private, Pet friendly.	$30,744	$112	75%	2	1	5	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
The Little Pines	$27,816	$152	50%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
The Cozy Home	$20,947	$95	59%	2	2	5	$50	❌	❌	❌	Y / Y	⭐️ 5 (20)
Modern Campobello Apartment	$23,485	$98	64%	2	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (221)
2 bedroom home walk to downtown Greer Pet Friendly	$13,934	$81	47%	2	1	14	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Luxurious Downtown Oasis: 2 Masters & Cozy fire	$48,221	$155	85%	2	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Large yard-WD-Parking-20mins from Airport-Pets OK	$35,093	$102	94%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)

Return Metrics

-24.95% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,584	-$3,169	-$4,753	-$6,338	-$7,923	-$15,846	-$47,538
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	-$1,584	-$3,169	-$4,753	-$6,338	-$7,923	-$15,846	-$47,538

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-24.95%

Payback Period Days

Return on Investment

-24.95%

3348 Cannon Rd Greer, South Carolina, 29651

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$41,627

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $124/night at 56% occupancy.Projected nightly rate is $115/night at 73% 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.

$31,999

Avg annual revenue

73%

Avg occupancy rate

$115

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

$15k

$25k

$35k

$50k

-$1,585

Profit

Revenue

$41,627

Operating Expenses

$17,411

Operating Income

$24,215

Net Effective Rent

$25,800

Profit (Cash Flow)

-$1,585

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-24.95%

Payback Period Days