BNBCalc Short Term Rental Rental Arbitrage Analysis 506 Holland Rd, Simpsonville, SC, 29681

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$56,083

Profit (Cash Flow)

-$8,808

Cash on Cash Return

-102.4%

Annual Revenue

$56,083

AirDNA projects $127/night at 74% occupancy ($34,325). Airbtics projects $159/night at 67% occupancy ($38,909). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 83% occupancy rate, $185 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,783	$41,679	$58,240	$81,779
Occupancy	57%	70%	83%	94%
Nightly Rate	$121	$158	$185	$230

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unbeatable Location- Family Friendly w/ Swingset	$37,817	$179	52%	3	3	14	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (265)
Ultra CLEAN and COZY Home away from Home!!!	$55,743	$256	57%	3	3	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (76)
Historic 3BR with Porch & Fire Pit near Downtown	$40,127	$121	80%	3	1	1	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (73)
Loyal’s Nest	$29,112	$203	35%	3	3	2	$125	✅	❌	❌	Y / Y	⭐️ 4 (11)
Peaceful Oasis Convenient to Greenville!	$51,615	$186	73%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (207)
Simpsonville Southern Comfort	$43,728	$147	77%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (125)
Comfortable 3 Bedroom 2 Bath w/ WiFi	$39,244	$123	84%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
Classic updated home with fenced yard	$33,056	$113	76%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (122)
House Frieda	$34,766	$161	59%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Family home w/ PingPong & Playset-Central location	$33,933	$121	74%	3	2	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (71)
Spacious 3BR >Family Friendly >GREAT Location	$50,170	$230	58%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Greenwood Haven	$55,299	$232	63%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
Simple Circle Cottage - Quiet. Quaint. Close.	$42,670	$162	70%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Peaceful Retreat -- Perfect Location	$42,054	$131	85%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (150)
Water Oak Retreat / Comfy king bed, big back yard!	$31,873	$139	57%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (127)
Discover Your Vacation Haven in Greenville, SC	$46,503	$173	70%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Convenient and Cozy Home!	$52,278	$155	91%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (19)
Willow Oak Retreat // Comfy beds & Large backyard!	$28,592	$114	62%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (208)
Quiet pet friendly home!	$42,466	$161	68%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (17)
Maverick Ranch-Heart of Mauldin-STR23-000002	$39,477	$123	83%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (23)
Luxury townhouse near Woodruff Rd. Pet friendly	$25,121	$176	39%	3	3	28	$175	✅	❌	✅	Y / Y	⭐️ 4.9 (13)
The Happy Bungalow	$62,742	$197	86%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (186)
Fargo House	$27,054	$176	42%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Simply the Best	$42,098	$162	71%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (6)
LOTS of outdoor space & very family/pet-friendly!	$34,941	$138	68%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Upstate Getaway at the Relaxing Ranch	$43,799	$122	97%	3	2	6	$140	✅	❌	✅	Y / Y	⭐️ 5 (46)
The Yellow Cottage	$39,740	$178	61%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
The Guest House at Grand Holland Estate	$33,051	$215	42%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Home away from home - Greenville	$44,286	$121	100%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 3 (5)
Simpsonville Luxury Scandinavian Home	$44,724	$260	47%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (9)
Forever Grateful House	$38,430	$210	50%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Greenville Mauldin 3 Bedroom House Safe Community	$27,125	$102	71%	3	2	28	$150	❌	❌	❌	Y / Y	⭐️ 5 (9)
Modern Marvel 3 bedroom Ranch!	$60,014	$270	59%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Walk Downtown Simpsonville 3/1	$36,122	$105	94%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Home away from home	$20,289	$66	84%	3	3	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (1)
Delightful Living Downtown Simpsonville	$32,036	$111	78%	3	2	21	$140	❌	❌	❌	Y / Y	⭐️ 5 (6)
Elk's Cottage	$43,796	$124	94%	3	2	4	$125	✅	❌	✅	Y / Y	⭐️ 4.6 (5)
Greenvillle Gem	$15,372	$105	40%	3	4	5	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Hickory's Haven House	$46,164	$130	94%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (36)

Return Metrics

-102.41% 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)	-$8,807	-$17,615	-$26,422	-$35,230	-$44,038	-$88,076	-$264,228
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	-$8,807	-$17,615	-$26,422	-$35,230	-$44,038	-$88,076	-$264,228

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-102.41%

Payback Period Days

Return on Investment

-102.41%

506 Holland Rd Simpsonville, South Carolina, 29681

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$56,083

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $127/night at 74% occupancy ($34,325.63). Airbtics projects $159/night at 67% occupancy ($38,909).

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.

$39,024

Avg annual revenue

67%

Avg occupancy rate

$159

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

$30k

$45k

$65k

-$8,808

Profit

Revenue

$56,083

Operating Expenses

$19,291

Operating Income

$36,792

Net Effective Rent

$45,600

Profit (Cash Flow)

-$8,808

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-102.41%

Payback Period Days