BNBCalc.com Investment Analysis Report of 132 Red Devil Road, Cross Hill, SC

4 bed • 2 bath • 8 guests • $310,000

BNB

Calc

Return Metrics

3.39% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.39%

Cap Rate

4.59%

Return on Investment

6.21%

Annual Revenue

$32,101

AirDNA projects $187/night at 47% occupancy ($32,101). Airbtics projects $241/night at 52% occupancy ($45,772). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$24,967$39,289$63,217$113,693
Occupancy39%55%63%67%
Nightly Rate$168$184$263$448

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Lake House with Amazing Sunsets, Dock & Firepit
$79,918
$374
58%
44102$175❌❌✅N / Y⭐️ 4.9 (73)Profile

B

Lake Escape on Greenwood!!
$46,103
$180
66%
4392$150❌❌❌N / Y⭐️ 4.7 (90)Profile

C

Beard Bungalow: Lakefront Home on Lake Greenwood
$24,437
$148
39%
42102$250❌❌❌N / Y⭐️ 4.6 (19)Profile

D

Lake Front/pool table/private dock/large deck
$41,925
$199
55%
43122$150✅❌❌N / Y⭐️ 5 (120)Profile

E

Lakefront oasis with all the outdoor amenities
$51,742
$192
69%
4383$160❌❌✅N / Y⭐️ 5 (36)Profile

Operating Expenses

Monthly Expenses

$1,488

Annual Expenses

$17,853

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$968

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$268

Management & Platform Fees

$80

Platform Fee (i.e. Airbnb)

$80

Property Manager Fee

$0

property-location

132 Red Devil Rd Cross Hill, South Carolina, 29332

4 bed • 2 bath • 8 guests

Purchase Price

Est. $1,487/mo

Agent

Inquire about this property

Contact

$69,900

Zestimate

44

Airbnb Investor Score

$11,188

Annual Profit

4.6%

Cap Rate

3.4%

Cash on Cash

$32,101

Annual Revenue

BNBCalc predicts this property will get $241 per night with 52% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

17

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 17 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.39%

Cap Rate

4.59%