274 Hartwood Lake Ln Greer, South Carolina, 29650-1085
5 bed β’ 2.5 bath β’ 11 guests
Est. $2,062/mo

Inquire about this property
Contact Agent
$67,482
Annual Revenue
BNBCalc predicts this property will get $407 per night with 70% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 61% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$99,794
Avg annual revenue
70%
Avg occupancy rate
$407
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$95k
$140k
$190k
Sign up to see the data on 10 all comparables
$16,023
Profit
Revenue
$67,482
Operating Expenses
$22,453
Operating Income
$45,030
Mortgage & Taxes
$29,006
Profit (Cash Flow)
$16,023
$111,525
Cash Investment
Down Payment
$86,000
Renos & Furnishing
$12,625
Closing Costs
$12,900
Total
$111,525
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.36%
Cap Rate
10.47%
STR Tax Calculator (USA)
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
$20,408
Deductible property tax
$4,257
Your total deduction
$28,318
Your adjusted annual income
$150,000 - $28,318 = $121,682
Taxes on $121,682 (30%)
$36,505
Your old tax bill
$45,000
Your new tax bill
$36,505
Estimated tax savings
$8,495
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com