1 Gloucester Rd Hilton Head Island, South Carolina
2 bed • 2.5 bath • 1 guests
Purchase Price
Est. $2,301/mo
$50,731
Annual Revenue
Median of 1 selected comp
- Avg Daily Rate
- $335
- Occupancy
- 42%
$5k
$25k
$45k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,813
Profit
Revenue
$50,731
Operating Expenses
$25,602
Operating Income
$25,129
Mortgage & Taxes
$34,943
Profit (Cash Flow)
-$9,813
$125,765
Cash Investment
Down Payment
$103,600
Renos & Furnishing
$6,625
Closing Costs
$15,540
Total
$125,765
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.8%
Cap Rate
4.85%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$24,585
Deductible property tax
$5,128
Estimated gross deduction
$146,989
Your income tax rate
Estimated tax savings
$44,097
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.