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 104 Cordillo Parkway, Hilton Head Island, SC

2 bed • 1.5 bath • 6 guests • $249,500

BNB

Calc

Report by:

dfairh001@gmail.com

Annual Revenue

$46,160

Profit (Cash Flow)

$24,009

Cap Rate

10.6%

Annual Revenue

$46,160

AirDNA projects $203/night at 47% occupancy ($34,847). Airbtics projects $148/night at 60% occupancy ($32,433). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $178 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,980$29,545$48,005$64,452
Occupancy51%62%71%77%
Nightly Rate$107$124$178$220

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Sunny Treetop Getaway w/ tennis and pickleball

No image available

$23,044
$86
67%
222$150✅❌❌N / Y⭐️ 4.8 (86)
Forest Garden 20 - Coastal Top Floor Villa

No image available

$26,257
$108
62%
222$175✅❌❌Y / Y⭐️ 4.8 (24)
Designer Decorated Bright Beach Villa

No image available

$76,913
$273
76%
232$195✅❌❌Y / Y⭐️ 4.9 (90)
53 Springwood Villas

No image available

$35,319
$156
51%
231$200✅❌❌Y / Y⭐️ 5 (20)
Beautiful and 7 minute walk to beach and Coligny

No image available

$26,567
$111
62%
233$125✅❌❌Y / Y⭐️ 5 (85)
Hilton Head Tropical Condo: Walk to Coligny Beach!

No image available

$31,737
$117
72%
213$181✅❌❌Y / Y⭐️ 5 (38)
>THE Hidden GEM< tennis, bikes, free parking

No image available

$19,936
$95
53%
223$150✅❌❌N / Y⭐️ 5 (80)
.5 Mile to Beach 2 bd condo / pool Free parking

No image available

$26,264
$126
51%
221$140✅❌❌Y / Y⭐️ 4.7 (67)
Lush 2BR 2nd-Floor | Balcony | Pool

No image available

$12,153
$84
34%
212$223✅❌❌Y / Y⭐️ 5 (44)
Snow Birders Dream Villa at Affordable Prices

No image available

$32,019
$119
69%
222$150✅❌❌Y / Y⭐️ 4.8 (91)
Relaxing 2BR 2nd-Floor | Balcony | Pool

No image available

$14,222
$93
34%
232$202✅❌❌Y / Y⭐️ 4.8 (30)
Newly updated in Forest Gardens

No image available

$29,496
$96
79%
213$199✅❌❌Y / Y⭐️ 5 (26)
Walk To Coligny Beach and Celebration Park - Bikes

No image available

$30,186
$117
67%
233$170✅❌❌Y / Y⭐️ 4.8 (38)
Sunset Rentals | Island House 125 | Dog Friendly

No image available

$48,646
$190
68%
221$155✅❌✅Y / Y⭐️ 4.6 (15)
Hilton Head Island Condo w/ Beach Supplies + Pool!

No image available

$26,350
$126
53%
222$171✅❌❌Y / Y⭐️ 4.5 (52)
Coligny! Walk to Beach/Bars/Park/Pool

No image available

$37,906
$142
71%
223$165✅❌❌Y / Y⭐️ 4.7 (121)
"Sunset Oasis" Condo on HHI

No image available

$32,308
$120
70%
223$185✅❌❌Y / Y⭐️ 4.8 (35)
Beach, Golf and Bike - fun in the sun!

No image available

$22,489
$81
71%
222$120✅❌❌Y / Y⭐️ 4.8 (98)
Awesome Hilton Head Coligny Beach townhome!

No image available

$26,263
$162
43%
231$160✅❌❌Y / Y⭐️ 4.9 (59)
Villa Close to Golfing and Beach - 2 Bedrooms

No image available

$74,620
$342
59%
233$160✅✅❌Y / Y⭐️ 4.8 (19)
Forest Gardens /2 Bedroom/2 Bath/ Close to Beach!

No image available

$35,164
$161
59%
223$165✅❌❌Y / Y⭐️ 4.9 (32)
Chic Hilton Head Island Condo: Walk to Ocean!

No image available

$99,259
$303
87%
232$191✅❌❌Y / Y⭐️ 4.7 (30)
Relaxcation!

No image available

$29,871
$152
52%
233$130✅❌❌Y / Y⭐️ 4.9 (22)
The Island Happy Place!!! Enjoy and Relax!!

No image available

$20,695
$124
42%
212$150✅❌✅Y / Y⭐️ 4.8 (97)
107 Springwood | Walk to Coligny & Beach

No image available

$30,877
$114
71%
232$170✅❌❌Y / Y⭐️ 4.7 (19)
71 Springwood Villas

No image available

$29,253
$123
53%
231$200✅❌❌Y / Y⭐️ 4.6 (17)
2022 Renovated 2-bdrm cozy, lovely condo w/parking

No image available

$14,797
$111
32%
221$150✅❌❌Y / Y⭐️ 4.5 (40)
Experience Paradise at Coligny Villa-walk to beach

No image available

$21,139
$101
52%
222$180✅❌❌Y / Y⭐️ 5 (23)
Hilton Head Island Tennis Retreat: Walk to Beach!

No image available

$25,566
$106
56%
232$191✅❌❌Y / Y⭐️ 4.4 (41)
Sunset Rentals | Forest Gardens 86

No image available

$35,185
$187
47%
211$175✅❌❌Y / Y⭐️ 4.8 (12)
Lemon Villa - includes bikes and golf

No image available

$37,050
$191
50%
231$175✅❌❌Y / Y⭐️ 4.5 (5)
Springwood 44 - 2 bedroom Townhouse

No image available

$56,130
$216
71%
231$0✅❌❌Y / Y⭐️ 5 (1)
44 Forest Gardens: Walk to Beach, Sleeps 4

No image available

$39,386
$125
81%
221$193✅❌❌Y / Y⭐️ 5 (1)
Coastal chic 2 bedroom condo, walk to beach & pool

No image available

$27,079
$100
72%
212$150✅❌❌Y / Y⭐️ 5 (64)
11 Beach Arbor: 2BR, Pet Friendly, Free Bikes

No image available

$61,378
$212
77%
231$193✅❌✅Y / Y⭐️ 4 (2)
Perfect Island Getaway

No image available

$32,610
$162
55%
237$180✅❌❌Y / Y⭐️ 5 (38)
2 Bedroom Condo near Coligny.W/D|Pool|Pickleball

No image available

$51,534
$175
78%
223$150✅❌❌Y / Y⭐️ 5 (24)
Escape to Hilton Head-2brvilla-Short Walk to Beach

No image available

$47,598
$257
49%
231$201✅❌❌Y / Y⭐️ 5 (1)
Home away from home

No image available

$46,481
$202
62%
233$215✅❌❌Y / Y⭐️ 5 (17)
Clean & Fresh Condo in the Heart of Hilton Head

No image available

$21,668
$80
65%
221$125✅❌❌Y / Y⭐️ 4.8 (141)

Return Metrics

9.11% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$24,008$48,017$72,026$96,034$120,043$240,087$720,262
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$249,500$249,500$249,500$249,500$249,500$249,500$249,500
Property Appreciation$7,485$15,194$23,135$31,314$39,738$85,807$356,101
Total Return$280,993$312,712$344,661$376,849$409,282$575,394$1,325,864

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.11%

Cap Rate

10.61%

Return on Investment

11.95%

property-location

104 Cordillo Pkwy Hilton Head Island, South Carolina, 29928

2 bed • 1.5 bath • 6 guests

Est. $1,197/mo

Agent

Inquire about this property

Contact

113

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

$24,009

$0

$6,375

$7,485

$0

Total Gain

$31,494

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

$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