BNBCalc Short Term Rental Investment Analysis 104 Cordillo Parkway, Hilton Head Island, SC, USA

2 bed • 2 bath • 6 guests • $259,900

BNB

Calc

Annual Revenue

$38,972

Profit (Cash Flow)

$3,293

Cap Rate

8.0%

Annual Revenue

$38,972

AirDNA projects $194/night at 55% occupancy ($38,971).

BNB Calc projects a 55.00000000000001% occupancy rate, $194 rate per night.

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

Return Metrics

4.96% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,293	$6,586	$9,879	$13,172	$16,465	$32,931	$98,795
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$207,920	$207,920	$207,920	$207,920	$207,920	$207,920	$207,920
Down Payment	$51,980	$51,980	$51,980	$51,980	$51,980	$51,980	$51,980
Property Appreciation	$7,797	$15,827	$24,099	$32,619	$41,395	$89,383	$370,945
Total Return	$270,990	$282,314	$293,879	$305,692	$317,761	$382,215	$729,641

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.96%

Cap Rate

8.01%

Return on Investment

20.58%

104 Cordillo Pkwy Hilton Head Island, South Carolina, 29928

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,247/mo

Inquire about this property

Contact Agent

$243,700

Zestimate

$38,972

Annual Revenue

Projected nightly rate is $194/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,293

Profit

Revenue

$38,972

Operating Expenses

$18,146

Operating Income

$20,825

Mortgage & Taxes

$17,532

Profit (Cash Flow)

$3,293

$66,277

Cash Investment

Down Payment

$51,980

Renos & Furnishing

$6,500

Closing Costs

$7,797

Total

$66,277

DSCR Ratio

Acceptable

1.19

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.96%

Cap Rate

8.01%

Return on Investment

20.58%

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

$12,335

Deductible property tax

$2,573

Your total deduction

$23,352

Your adjusted annual income

$150,000 - $23,352 = $126,648

Taxes on $126,648 (30%)

$37,995

Your old tax bill

$45,000

Your new tax bill

$37,995

Estimated tax savings

$7,005

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:

1980

Size:

864 sqft

Type:

SFR

Parking:

Heating:

Heat Pump

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
	-	-	864	-	1980	$198,000	-
104 Cordillo Pkwy	-	-	864	-	1980	$250,000	2
10 S Forest Beach Dr	-	-	903	-	1980	$0	-
43 S Forest Beach Dr	2	2	800	-	1980	$725,000	-
25 Deallyon Ave	4	3	1,527	-	1975	$715,000	-
32 S Forest Beach Dr	-	-	1,064	-	1969	$0	-
42 S Forest Beach Dr	2	2	1,100	-	1972	$518,000	-
23 S Forest Beach Dr	1	1	518	-	1981	$350,000	-
23 S Forest Beach Dr	1	1	518	-	1981	$480,000	-
42 S Forest Beach Dr	3	2	1,600	-	1972	$515,000	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: -

Building area: 864 sqft

Garage: No

Heating: Heat pump

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: R552 015 000 0223 001C

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed: 2024

Assessed Value: $3,640

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: $220,300

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/10/21	$0	0%	Philip H Goldstein, Philip H Goldstein Rlt
06/04/13	$29,900	100%	Mid Atlantic Rentals Llc

Ownership

Name: Philip H Goldstein

Owner Occupied: No

Owner Mailing Address: 5 Wexford Club Dr, Hilton Head Island, SC 29928

Years Owned: 34

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 100%

Owner Type: Investor

Lien: No

Inherited: Yes

Foreclosure: No

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