24 photos
Prospect analysisArchived
957 Rocky Point Cir
Asking$375,000
Ridgeway · Ridgeway, SC · 2 bd · 1 ba · 1,346 sq ft · Built 1978
Underwritten as a short-term rental
Lakefront 2-bedroom property on a private 1-acre lot with strong projected short-term rental cash flow and high cash-on-cash return potential.
This waterfront home offers direct lake access, flexible layout, and is positioned for year-round STR demand. Underwriting metrics indicate high projected income and a 31.3% cash-on-cash return, though projections rely on occupancy and ADR assumptions that should be validated for this submarket.
Est. ADR
$271
Est. occupancy
62%
Gross rev / mo
$5,111
Cash-on-cash
31.3%
Airfolio market estimates · 20% down · detail in the underwriting panel.
Investment thesis
This property presents an attractive opportunity for investors seeking a lakefront STR asset in Ridgeway, SC, with a flexible 2-bedroom layout (plus flex room) and direct water access. The underwriting projects robust monthly income and a high cash-on-cash return, making it suitable for investors prioritizing yield and recreational appeal. The absence of an HOA and ample storage for boats and RVs further enhance operational flexibility. The primary caveat is that the strong returns are sensitive to occupancy and nightly rate assumptions, which should be confirmed against local STR performance benchmarks.
Highlights
- Lakefront location with private dock and gazebo
- 2 bedrooms plus flex room (potential 3rd bedroom)
- 1,346 sq ft on a 1-acre level lot
- Expansive wrap-around deck and outdoor amenities
- No HOA restrictions
- Wired double carport and storage building
- Projected 31.3% cash-on-cash return (underwritten)
- Fresh interior paint and move-in-ready condition
Risks
STR permitting: verify local ordinance and zoning allow short-term rental at this address before offering. Not verified.
STR regulations and local restrictions should be verified
Returns are sensitive to occupancy and ADR assumptions
Older home (1978) may require ongoing maintenance
Seasonal demand swings could impact income consistency
Higher price point for the area may limit resale pool
Operational complexity with lakefront amenities and turnover
Market
Ridgeway, SC is a secondary market with appeal for lakefront vacationers and recreational travelers, particularly those seeking proximity to Lake Wateree. The property type—a single-family home with direct water access—positions it well for STR use, especially during peak seasons. While underwriting metrics are strong, investors should note that market depth and STR demand in this region may be more variable than in primary vacation markets, warranting moderate confidence in projections.
Neighborhood
The property is situated on a private, level lot with direct lake frontage, offering strong guest appeal for families and groups seeking outdoor recreation. The residential character is likely quiet and rural, with ample space for boats and RVs, enhancing its attractiveness for vacation renters. However, detailed location-specific demand signals are limited, so conclusions about year-round STR performance should be treated with moderate confidence.
Underwriting notes
At a $375,000 purchase price, underwriting projects a monthly STR income of $5,111 and cash flow of $1,956, with a 31.3% cash-on-cash return based on a 62% occupancy rate and $271 ADR. Operating expenses are estimated at 25% of income, with no management fee assumed. These figures suggest strong income potential, but are highly sensitive to actual occupancy and nightly rates achieved; investors should validate these assumptions against local STR comps and consider the impact of seasonality and operational costs.
Sign up free to adjust these assumptions and save your own underwriting.