104 Cordillo Pkwy Hilton Head Island, South Carolina, 29928
2 bed • 1.5 bath • 6 guests
Est. $1,197/mo
Inquire about this property
Contact
Airbnb Investor Score
$24,008
Annual Profit
10.6%
Cap Rate
9.1%
Cash on Cash
$46,160
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $203/night at 47% occupancy ($34,847.93). Airbtics projects $148/night at 60% occupancy ($32,433).
Top 28% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$35,385
Avg annual revenue
60%
Avg occupancy rate
$148
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$70k
$100k
Sign up to see the data on 40 all comparables
$24,009
Profit
Revenue
$46,160
Operating Expenses
$19,681
Operating Income
$26,479
Mortgage & Taxes
$2,470
Profit (Cash Flow)
$24,009
$255,875
Cash Investment
Down Payment
$249,500
Renos & Furnishing
$6,375
Total
$255,875
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.11%
Cap Rate
10.61%
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
$0
Deductible property tax
$2,470
Your total deduction
$4,107
Your adjusted annual income
$150,000 - $4,107 = $145,893
Taxes on $145,893 (30%)
$43,768
Your old tax bill
$45,000
Your new tax bill
$43,768
Estimated tax savings
$1,232
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com