1 Yacht Club Dr Hilton Head Island, South Carolina, 29926-1242
3 bed β’ 3.5 bath β’ 12 guests
Est. $4,412/mo

This property is for sale!
Contact Agent
$73,074
Annual Revenue
AirDNA projects $351/night at 57% occupancy ($73,074.36).
Top 101% of comparables
Top 101% of comparables
Airbnb Comparables
Comparable data could not be found for this address
$0
Avg annual revenue
0%
Avg occupancy rate
$0
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 0 all comparables
-$12,159
Profit
Revenue
$73,074
Operating Expenses
$23,180
Operating Income
$49,895
Mortgage & Taxes
$62,054
Profit (Cash Flow)
-$12,159
$220,452
Cash Investment
Down Payment
$183,980
Renos & Furnishing
$8,875
Closing Costs
$27,597
Total
$220,452
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.51%
Cap Rate
5.42%
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
$43,659
Deductible property tax
$9,107
Your total deduction
$103,082
Your adjusted annual income
$150,000 - $103,082 = $46,918
Taxes on $46,918 (30%)
$14,075
Your old tax bill
$45,000
Your new tax bill
$14,075
Estimated tax savings
$30,925
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
2001
Size:
2,759 sqft
Type:
SFR
Parking:
2
Heating:
HEAT PUMP
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
107 Harbour Psge | 3 | - | 5,277 | - | 4,792 | 2005 | $0 | - |
58 Sparwheel Ln | 1 | - | 2,448 | - | 0 | 1994 | $1,800,000 | - |
7 Yacht Club Dr | 4 | - | 5,061 | - | 0 | 2001 | $1,950,000 | - |
33 Crosstree Dr | 3 | 2 | 1,984 | - | 0 | 1995 | $769,000 | 52 |
32 Millwright Dr | 1 | 2 | 2,464 | - | 0 | 1996 | $803,000 | 84 |
46 Crosstree Dr | 3 | 2 | 2,290 | - | 0 | 1995 | $685,000 | 152 |
3 Sailwing Ln | - | - | 0 | - | 0 | - | $2,250,000 | - |
35 Sparwheel Ln | 1 | - | 3,591 | - | 0 | 2000 | $1,800,000 | - |
75 Harbour Psge | 5 | 7 | 7,318 | - | 0 | 2010 | $2,450,000 | - |
72 Sparwheel Ln | 4 | 3 | 2,620 | - | 0 | 1998 | $875,000 | 83 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: -
- Building area: 2,759 sqft
- Garage: Yes
- Heating: Heat pump
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 6115
- Land Use: Residential
- Parcel Number: R501 006 00A 0183 0000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $19,600
- County Est. Land Value: $150,000
- Assessed Land Value: $6,000
- County Est. Structure Value: $340,000
Market Estimate: $1,418,321
Schools
- Elementary School: Hilton Head Island School For The Creative Arts with 4/10 star rating
- Middle School: Hilton Head Island Middle School with 5/10 star rating
- High School: Hilton Head Island High School with 7/10 star rating