BNBCalc.com Investment Analysis Report of 2622 Greenville Hwy, Flat Rock, NC, 28731

3 bed • 2 bath • 9 guests • $350,000

BNB

Calc

Return Metrics

7.44% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.44%

Cap Rate

9.59%

Return on Investment

22.14%

Annual Revenue

$54,319

AirDNA projects $286/night at 52% occupancy ($54,319). Airbtics projects $191/night at 57% occupancy ($39,764). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$23,441$41,678$63,581$83,975
Occupancy44%62%72%80%
Nightly Rate$141$179$236$278

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Tanglewood: Historic Charm, Woods, Horses, Modern
$88,544
$385
62%
3382$195❌❌❌N / Y⭐️ 5 (139)Profile

B

The Rondavel
$35,962
$230
42%
3383$200❌❌❌N / Y⭐️ 5 (19)Profile

C

Playing Hooky in Hendersonville, NC
$36,981
$213
46%
3362$160❌❌❌N / Y⭐️ 5 (1)Profile

D

Flat Rock Cottage Near Hendersonville & Hiking
$57,605
$240
62%
3162$98❌❌❌N / Y⭐️ 4.9 (40)Profile

E

Charming downtown farmhouse close to outdoor fun
$43,623
$143
81%
3162$75❌❌✅N / Y⭐️ 5 (36)Profile

Operating Expenses

Monthly Expenses

$1,728

Annual Expenses

$20,741

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,153

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$453

Management & Platform Fees

$136

Platform Fee (i.e. Airbnb)

$136

Property Manager Fee

$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: -

property-location

2622 Greenville Hwy Flat Rock, North Carolina, 28731

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,679/mo

Agent

Inquire about this property

Contact

$104,500

Zestimate

58

Airbnb Investor Score

$6,626

Annual Profit

9.6%

Cap Rate

7.4%

Cash on Cash

$54,319

Annual Revenue

BNBCalc predicts this property will get $191 per night with 57% occupancy, putting it in the top 45% 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

7.44%

Cap Rate

9.59%