BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1 Yacht Club Dr

3 bed β€’ 3.5 bath β€’ 12 guests β€’ $919,900

BNB

Calc

Annual Revenue

$73,074

Profit (Cash Flow)

-$12,159

Cap Rate

5.4%

Annual Revenue

$73,074

AirDNA projects $351/night at 57% occupancy ($73,074).

BNB Calc projects a 56.99999999999999% occupancy rate, $351 rate per night.

Revenue Percentile (property's earnings compare to others in the market}


Return Metrics

-5.51% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$12,158-$24,317-$36,476-$48,635-$60,794-$121,588-$364,765
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$735,920$735,920$735,920$735,920$735,920$735,920$735,920
Down Payment$183,980$183,980$183,980$183,980$183,980$183,980$183,980
Property Appreciation$27,597$56,021$85,299$115,455$146,516$316,368$1,312,938
Total Return$935,338$951,604$968,722$986,720$1,005,621$1,114,680$1,868,073

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.51%

Cap Rate

5.42%

Return on Investment

11.1%

property-location

1 Yacht Club Dr Hilton Head Island, South Carolina, 29926-1242

3 bed β€’ 3.5 bath β€’ 12 guests

Est. $4,412/mo

Agent

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


00

Airbnb Comparables

Comparable data could not be found for this address

$0

Avg annual revenue

0%

Avg occupancy rate

$0

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.80

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%

Profit (Cummulative)

-$12,159

$735,920

$8,875

$27,597

$0

Total Gain

$24,475

STR 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

$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

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
107 Harbour Psge3-5,277-4,7922005$0-
58 Sparwheel Ln1-2,448-01994$1,800,000-
7 Yacht Club Dr4-5,061-02001$1,950,000-
33 Crosstree Dr321,984-01995$769,00052
32 Millwright Dr122,464-01996$803,00084
46 Crosstree Dr322,290-01995$685,000152
3 Sailwing Ln--0-0-$2,250,000-
35 Sparwheel Ln1-3,591-02000$1,800,000-
75 Harbour Psge577,318-02010$2,450,000-
72 Sparwheel Ln432,620-01998$875,00083

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