BNBCalc.com Investment Analysis Report of 517 St Mark Rd, Taylors, SC, 29687

3 bed • 1 bath • 6 guests • $150,000

BNB

Calc

Return Metrics

8.8% 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

8.8%

Cap Rate

9.25%

Return on Investment

22.77%

Annual Revenue

$31,678

AirDNA projects $147/night at 59% occupancy ($31,677). Airbtics projects $171/night at 68% occupancy ($42,470). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$28,735	$39,578	$59,031	$90,286
Occupancy	57%	68%	85%	94%
Nightly Rate	$134	$153	$183	$253

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 Sleek 3BR Pet-Friendly Oasis, Close to City	$45,719	$166	70%	3	3	6	1	$145	❌	❌	✅	N / Y	⭐️ 5 (51)	Profile
B Chic 3/2 Near Downtown Gvl, Greer & Travelers Rest	$44,372	$166	67%	3	3	6	1	$145	❌	❌	✅	N / Y	⭐️ 5 (54)	Profile
C Lovely Taylors Home: 8 Mi to Dtwn Greenville!	$63,392	$235	71%	3	2	6	2	$155	❌	❌	✅	N / Y	⭐️ 4.8 (10)	Profile
D Simple serenity cottage	$30,399	$135	56%	3	2	6	2	$135	❌	❌	❌	N / Y	⭐️ 5 (157)	Profile
E Location-Explore-Relax-Work! Center of it All!	$37,870	$134	74%	3	2	6	2	$130	❌	❌	❌	N / Y	⭐️ 5 (107)	Profile

Operating Expenses

Monthly Expenses

$1,483

Annual Expenses

$17,798

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$964

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$264

Management & Platform Fees

$79

Platform Fee (i.e. Airbnb)

$79

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$843

Annual Mortgage & Tax

$10,116

Downpayment

Purchase Price

$150,000

Percent Down

20%

Total Downpayment

$30,000

Total Loan Amount

$120,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$719

Property Tax Yearly

0.99%

Property Tax Monthly

$124

Mortgage Insurance (PMI)

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

$7,119

Deductible property tax

$1,485

Est. Depreciation Value

$51,715

Profit on this property

$13,880

Your total deduction

$46,439

So, your new taxable income is your previous income minus your total deduction ($150,000 - $46,439)

$103,561

Your old tax bill

$45,000

Your new tax bill

$31,068

Estimated tax savings

$13,932

517 St Mark Rd Taylors, South Carolina, 29687

3 bed • 1 bath • 6 guests

Purchase Price

Est. $719/mo

Inquire about this property

Contact Agent

$30,200

Zestimate

Airbnb Investor Score

$3,763

Annual Profit

9.3%

Cap Rate

8.8%

Cash on Cash

$31,678

Annual Revenue

BNBCalc predicts this property will get $171 per night with 68% occupancy, putting it in the top 47% 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

8.8%

Cap Rate

9.25%

Return on Investment

22.77%

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

$7,119

Deductible property tax

$1,485

Your total deduction

$11,558

Your adjusted annual income

$150,000 - $11,558 = $138,442

Taxes on $138,442 (30%)

$41,533

Your old tax bill

$45,000

Your new tax bill

$41,533

Estimated tax savings

$3,467

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