BNBCalc.com Investment Analysis Report of 122 Lakeside Dr, Taylors, SC, 29687

4 bed • 2 bath • 8 guests • $199,000

BNB

Calc

Return Metrics

11.33% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.33%

Cap Rate

11.49%

Return on Investment

24.26%

Annual Revenue

$40,016

AirDNA projects $166/night at 66% occupancy ($40,016). Airbtics projects $251/night at 65% occupancy ($59,589). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$39,163$55,393$87,197$120,105
Occupancy57%66%77%85%
Nightly Rate$180$220$298$373

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

4BR Stay: Pet-Friendly, Sunroom, Fence & Fire Pit
$72,198
$201
96%
4381$225❌❌✅N / Y⭐️ 5 (57)Profile

B

Greenville Retreat - a 5-Acre Large Log Cabin in G
$81,944
$469
46%
4391$295❌❌❌N / Y⭐️ 5 (73)Profile

C

Fenced In|10 Min To DT|Sleeps 14|Walk In Shower
$65,562
$304
57%
43142$300❌❌✅N / Y⭐️ 5 (16)Profile

D

Cozy, Family Friendly Upstate Retreat w/ Firepit
$26,003
$110
59%
4381$125❌❌❌N / Y⭐️ 4.9 (260)Profile

E

4b Home w/ Private Porch Near Furman
$49,553
$218
60%
4382$140❌❌✅N / Y⭐️ 5 (57)Profile

Operating Expenses

Monthly Expenses

$1,429

Annual Expenses

$17,149

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$20

Electric

$250

Gas

$0

Other

$0

Maintenance

$889

Property Insurance

$200

HOA

$0

Landscaping

$75

Ongoing Repairs

$150

Supplies

$100

Software

$0

Pest Control

$10

Permits

$0

Other

$200

Cleaning Cost

$154

Management & Platform Fees

$100

Platform Fee (i.e. Airbnb)

$100

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,374

Annual Mortgage & Tax

$16,488

Downpayment

Purchase Price

$199,000

Percent Down

20%

Total Downpayment

$39,800

Total Loan Amount

$159,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

8.1%

Monthly Loan Payment

$1,179

Property Tax Yearly

Property Tax Yearly

1.18%

Property Tax Monthly

$196

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$12,799

Deductible property tax

$2,348

Est. Depreciation Value

$98,372

Profit on this property

$22,867

Your total deduction

$90,652

So, your new taxable income is your previous income minus your total deduction ($150,000 - $90,652)

$59,348

Your old tax bill

$45,000

Your new tax bill

$17,804

Estimated tax savings

$27,196

property-location

122 Lakeside Dr Taylors, South Carolina, 29687

4 bed • 2 bath • 8 guests

Purchase Price

Est. $954/mo

Agent

Inquire about this property

Contact

$30,200

Zestimate

82

Airbnb Investor Score

$6,379

Annual Profit

11.5%

Cap Rate

11.3%

Cash on Cash

$40,016

Annual Revenue

BNBCalc predicts this property will get $251 per night with 65% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.33%

Cap Rate

11.49%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$12,799

Deductible property tax

$2,348

Your total deduction

$23,542

Your adjusted annual income

$150,000 - $23,542 = $126,458

Taxes on $126,458 (30%)

$37,937

Your old tax bill

$45,000

Your new tax bill

$37,937

Estimated tax savings

$7,063

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com