BNBCalc Short Term Rental Rental Arbitrage Analysis 68 Woodlawn Ln, North Augusta, SC, 29841

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$56,248

Profit (Cash Flow)

$14,135

Cash on Cash Return

159.7%

Annual Revenue

$56,248

AirDNA projects $158/night at 47% occupancy ($27,123). Airbtics projects $220/night at 57% occupancy ($45,801). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 77% occupancy rate, $200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,650	$32,949	$55,815	$150,515
Occupancy	42%	59%	77%	80%
Nightly Rate	$113	$143	$187	$500

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern peaceful comfort. 15 min to Masters	$55,702	$190	79%	3	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (65)
Stanton Hill	$28,745	$104	65%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Charming Downtown Augusta Cottage	$25,898	$101	66%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (178)
Best of Augusta Cottage	$29,563	$79	93%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (583)
Augusta's Timeless Treasure	$39,715	$172	58%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Amazing downtown cottage!	$27,472	$123	57%	3	1	10	$65	❌	❌	❌	Y / N	⭐️ 5 (25)
Comfortable Cottage Style Home	$24,358	$119	52%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (26)
3 Bdrm Walkable Downtown, 4.5mi to Augusta Nat'l	$32,968	$220	39%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
RENOVATED Downtown Augusta Bricks & Brass- 3BR	$24,109	$178	35%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (202)
Modern 3Bd/2Ba Augusta Getaway	$27,260	$111	60%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
The Georgia Gem near Augusta National Golf/AikenHP	$34,851	$175	51%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (23)
Convenient, Comfortable, & Charming Bungalow	$31,535	$103	78%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Hurricane Displacement Special	$35,654	$145	60%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (23)
Southern Serenity-3BR w/Fenced Yard	$34,180	$135	65%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
Master’s Garden Cottage, Augusta GA	$34,909	$132	62%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (26)
Rustic 3 BR place on a quiet area w/ self checking	$26,678	$87	80%	3	2	2	$65	❌	❌	✅	N / Y	⭐️ 4.8 (47)
Heart of Augusta - Cute Cottage & Putting Green!	$27,747	$118	56%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (45)
Master Vacation-Private pool Boutique Design House	$34,663	$112	79%	3	2	1	$160	✅	❌	✅	Y / Y	⭐️ 4.9 (93)
Home close to I-20 / I-520/ power & internet	$34,539	$128	70%	3	2	7	$120	❌	❌	✅	Y / Y	⭐️ 5 (31)
NEW! Beautiful, Cozy & Spacious ~5 min to Downtown	$51,908	$156	86%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
G’s place - pet friendly, large fenced backyard	$29,623	$109	72%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (170)
National's 19th	$36,943	$114	82%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (14)
Escape on Eisenhower- Luxurious Augusta Living-NEW	$36,065	$166	57%	3	2	2	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Charming Cottage in Augusta	$43,211	$141	80%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Newly updated! Walk to The National	$103,607	$674	42%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
★ Charming Comfy Cottage Home with a Modern Flair★	$20,701	$120	42%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (157)
Right in the center of all things Augusta!	$176,772	$494	95%	3	2	2	$150	❌	❌	✅	N / N	⭐️ 5 (2)
Overlook at Lecompte	$31,254	$149	55%	3	3	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (112)
Beautiful Victorian Historic Home Downtown	$31,721	$269	31%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Private Dock - Lake Olmstead \| "Meet Me Dockside"	$51,424	$266	52%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (57)
Walk to MASTERS! Charming Three BR Azalea Cottage	$29,920	$102	78%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (71)
Par 4 the Bath Getaway - All New	$38,010	$187	49%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Spacious, charming cottage minutes from Masters	$91,213	$708	34%	3	1	3	$99	❌	❌	❌	Y / N	⭐️ 4.8 (5)
Dogwood: 3br, near Medical Dist.	$29,759	$108	68%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (57)
Pet-Friendly l Big Backyard, BBQ & Fun Activities	$45,852	$141	77%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (9)

Return Metrics

159.72% 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)	$14,135	$28,270	$42,406	$56,541	$70,676	$141,353	$424,061
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	$14,135	$28,270	$42,406	$56,541	$70,676	$141,353	$424,061

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

159.72%

Payback Period Days

228

Return on Investment

159.72%

68 Woodlawn Ln North Augusta, South Carolina, 29841

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$56,248

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $158/night at 47% occupancy.Projected nightly rate is $220/night at 57% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$42,032

Avg annual revenue

57%

Avg occupancy rate

$220

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

$65k

$120k

$180k

$14,135

Profit

Revenue

$56,248

Operating Expenses

$19,312

Operating Income

$36,935

Net Effective Rent

$22,800

Profit (Cash Flow)

$14,135

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

159.72%

Payback Period Days

228