BNBCalc.com Investment Analysis Report of 279 Deer Ln, Fripp Island, SC, 29920

3 bed • 2 bath • 8 guests • $700,000

BNB

Calc

Return Metrics

5.37% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.37%

Cap Rate

6.58%

Return on Investment

8.25%

Annual Revenue

$68,735

AirDNA projects $369/night at 51% occupancy ($68,735). Airbtics projects $375/night at 56% occupancy ($76,701). Airbtics predicts this property will perform in the 46% revenue percentile

User selected values for this report: 51% occupancy rate, $369 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$51,337	$78,700	$105,430	$151,576
Occupancy	47%	59%	68%	73%
Nightly Rate	$294	$357	$414	$558

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Renovated Family Beach House on Fripp Island	$94,609	$307	84%	3	3	7	3	$225	✅	❌	❌	N / Y	⭐️ 5 (3)	Profile
B Three bedrooms - amenity cards available	$42,869	$234	47%	3	3	10	1	$199	✅	❌	❌	N / Y	⭐️ 4.7 (10)	Profile
C WONDERFUL FRIPP BEACH WITH GOLF CART; NO CARDS	$24,680	$196	33%	3	3	8	1	$140	❌	✅	✅	N / Y	⭐️ 4.7 (53)	Profile
D Marsh front home with limo cart & cards available	$36,236	$233	42%	3	3	8	3	$175	❌	❌	❌	N / Y	⭐️ 4.8 (77)	Profile
E Private sauna & private neighborhood pool on Fripp	$63,968	$301	56%	3	4	8	3	$230	❌	❌	❌	N / Y	⭐️ 0 (0)	Profile

Operating Expenses

Monthly Expenses

$1,885

Annual Expenses

$22,616

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,273

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$573

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

Property Manager Fee

Property Details

General Info

Lot size:

7,405 sqft

Year built:

1996

Size:

1,554 sqft

Type:

SFR

Parking:

Heating:

Heat Pump

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
724 Seahorse Rd	5	3	2,854	0	1963	$0	-
290 White Tail Ct	3	2	1,552	0	1995	$720,000	-
30 Fairway Club Dr	3	-	1,555	0	1978	$440,000	-
15 Fiddlers Trce	3	2	1,760	0	-	$0	-
290 Tarpon Blvd	3	1	1,568	0	1978	$937,500	-
408 Porpoise Dr	3	-	2,396	20,473	1988	$0	-
899 Marsh Dunes Rd	3	2	2,033	0	1991	$0	-
936 Stone Crab Cv	3	3	1,962	0	1990	$820,000	-
119 Ocean Point Dr	3	3	3,188	0	1979	$848,251	-
7 Marsh Hen Cv	3	3	2,224	0	1988	$1,540,000	-

Property Details

MLS Status: property-details-mls-status-active

Property Use: Single Family Residence

Stories: 1

Lot size: 7,405 sqft

Building area: 1,554 sqft

Garage: Yes

Heating: Heat pump

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: R400 033 00A 0294 0000

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2024

Assessed Value: $21,540

County Est. Land Value: $55,000

Assessed Land Value: -

County Est. Structure Value: $539,600

Market Estimate: -

Ownership

Name: Thomas Dunn

Owner Occupied: No

Owner Mailing Address: 14609 Woodcrest Dr, Clive, IA 50325

Years Owned: 0

Home Equity: $454,977

Mortgage Balance Remaining: $319,400

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No

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

Deductible property tax

$6,930

Est. Depreciation Value

$295,453

Profit on this property

$46,120

Your total deduction

$256,264

So, your new taxable income is your previous income minus your total deduction ($150,000 - $256,264)

-$106,264

Your old tax bill

$45,000

Your new tax bill

-$31,879

Estimated tax savings

$76,879

279 Deer Ln Fripp Island, South Carolina, 29920

3 bed • 2 bath • 8 guests

Purchase Price

Est. $3,357/mo

This property is for sale!

Contact

Airbnb Investor Score

$39,195

Annual Profit

6.6%

Cap Rate

5.4%

Cash on Cash

$68,735

Annual Revenue

BNBCalc predicts this property will get $375 per night with 56% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.37%

Cap Rate

6.58%

Return on Investment

8.25%

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

Deductible property tax

$6,930

Your total deduction

$57,450

Your adjusted annual income

$150,000 - $57,450 = $92,550

Taxes on $92,550 (30%)

$27,765

Your old tax bill

$45,000

Your new tax bill

$27,765

Estimated tax savings

$17,235

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