BNBCalc Short Term Rental Investment Analysis 133 Crosby Dr

3 bed • 2 bath • 9 guests • $750,000

BNB

Calc

Report by:

laurap5190@gmail.com

Annual Revenue

$74,948

Profit (Cash Flow)

$932

Cap Rate

6.9%

Annual Revenue

$74,948

AirDNA projects $227/night at 57% occupancy ($47,258). Airbtics projects $249/night at 55% occupancy ($50,020). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $360 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,413	$43,692	$73,542	$107,640
Occupancy	47%	54%	65%	70%
Nightly Rate	$155	$215	$300	$405

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Waterfront Lake Hartwell Vacation Rental w/ Dock!	$121,921	$677	46%	3	3	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (6)
The Perfect Day Lake House	$29,292	$137	54%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (64)
Retreat on Lake Hartwell, THE BEST DOCK, Sleeps 8!	$44,918	$242	50%	3	3	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
The Farm Cottage	$17,415	$87	53%	3	1	2	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (122)
Lake Front Cottage with New Dock & Kid’s Kayaks	$45,218	$251	47%	3	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (28)
Lakeside & the Livin’s Easy! Fam Fun on the lake!	$54,755	$210	65%	3	3	1	$218	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Misty Lake Lodge, spacious home on private lake	$39,129	$214	49%	3	3	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (28)
Cozy All Day Waterfront Lake House	$58,058	$303	51%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (49)
Lake Hartwell Cottage w/GameRoom	$61,186	$348	47%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (15)
Lake Therapy	$43,495	$218	53%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (51)
Cozy and Stylish Lake Front with a Modern Twist	$21,865	$206	29%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Amazing Lake Views and Fishing!	$52,145	$262	54%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (135)
The Willow Lake House	$23,857	$127	47%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (129)
Tugalo Heights Cabin	$28,662	$131	53%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (34)
Our happy place is your happy place!!	$38,623	$173	58%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
Bobber Bungalow *late check out game weekends	$24,105	$129	48%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (17)
Tucker Farm Cottage on Century Farm	$54,810	$397	37%	3	2	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (219)
Hey Frame: Modern A-frame Cabin on Lake Hartwell	$86,687	$314	70%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (181)
Lakefront South Carolina Abode w/ Deck & Boat Dock	$126,117	$485	70%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Lake Club Retreat!	$26,526	$95	68%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (70)
Hygge Hideaway Lake House	$28,526	$113	64%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (146)
Perfect location Clemson/ Fishing Lake Hartwell	$48,535	$267	47%	3	2	3	$362	❌	❌	✅	Y / Y	⭐️ 4.7 (36)
The Cozy Cabin of Joy on Lake Hartwell	$41,283	$157	71%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (88)
Lovely Lake Hartwell Retreat with Dock & Grill!	$134,331	$535	68%	3	2	2	$181	❌	❌	✅	Y / Y	⭐️ 5 (23)
Waterfront Cabin Lake Hartwell	$73,983	$268	74%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
Lakefront Lavonia Cottage w/ 2-Story Dock!	$106,881	$570	50%	3	2	2	$181	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
3 BR/3 BA, Lake Front, Convenient to Clemson!	$136,379	$380	94%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
Lake house waterfront, 10 min to downtown w Kayaks	$47,172	$208	59%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (115)
LakefrontCabin/NO Clean fee/NO checkout chores	$54,955	$231	65%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (89)
Lily Pad Cottage/charming 3 bedroom lake house	$37,874	$250	41%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (32)
Million dollar view lakehouse!	$32,702	$160	54%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (111)
Waterfront Cottage with dock on Lake Hartwell	$43,830	$192	62%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (67)
New! "Simply Unhitched" Lakefront Glamping w/ dock	$36,564	$138	70%	3	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (10)
Songbird Lakefront Home * Pets Welcome*Fire Pit	$30,755	$150	54%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (27)
Blue Horizon Cottage on Lake Hartwell	$59,675	$350	41%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (3)
Secluded 3 bedroom Cabin near Lake Hartwell.	$31,112	$130	60%	3	3	3	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (12)
The Cove House / Lake Front Cottage w/Hot tub	$72,327	$300	65%	3	3	3	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (50)
Cozy cabin on deep water on Lake Hartwell!	$37,006	$157	62%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (68)
Keys to our Hart!	$19,984	$210	26%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.4 (20)
Quiet Lakefront Retreat - Dog Friendly!	$37,958	$217	47%	3	2	3	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (46)

Return Metrics

0.51% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$932	$1,864	$2,796	$3,728	$4,660	$9,321	$27,965
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,368	$15,190	$23,495	$32,312	$41,673	$97,885	$600,000
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$22,500	$45,675	$69,545	$94,131	$119,455	$257,937	$1,070,446
Total Return	$180,800	$212,729	$245,837	$280,173	$315,790	$515,144	$1,848,412

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.51%

Cap Rate

6.86%

Return on Investment

17.01%

133 Crosby Dr Fair Play, South Carolina, 29643-2802

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,597/mo

Inquire about this property

Contact Agent

$753,600

Zestimate

$74,948

Annual Revenue

BNBCalc predicts this property will get $249 per night with 55% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

$52,765

Avg annual revenue

55%

Avg occupancy rate

$249

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

$55k

$95k

$135k

$932

Profit

Revenue

$74,948

Operating Expenses

$23,423

Operating Income

$51,525

Mortgage & Taxes

$50,593

Profit (Cash Flow)

$932

$181,000

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$8,500

Closing Costs

$22,500

Total

$181,000

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.51%

Cap Rate

6.86%

Return on Investment

17.01%

STR 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

$35,596

Deductible property tax

$7,425

Your total deduction

$74,542

Your adjusted annual income

$150,000 - $74,542 = $75,458

Taxes on $75,458 (30%)

$22,637

Your old tax bill

$45,000

Your new tax bill

$22,637

Estimated tax savings

$22,363

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

13,566 sqft

Year built:

Size:

2,247 sqft

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 13,566 sqft

Building area: 2,247 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 006-02-01-032

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $28,890

County Est. Land Value: -

Assessed Land Value: $16,380

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/11/19	$0	0%	Barbara M Baker
05/29/01	$212,000	100%	Scott M Baker

Ownership

Name: Barbara Baker

Owner Occupied: Yes

Owner Mailing Address: 133 Crosby Dr, Fair Play, SC 29643

Years Owned: 58

Home Equity: $548,707

Mortgage Balance Remaining: $112,400

Financed amount: 100%

Owner Type: Individual

Lien: No

Inherited: Yes

Foreclosure: No