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 Pkwy APT E3, Hilton Head Island, SC, 29928

2 bed โ€ข 2 bath โ€ข 6 guests โ€ข $233,300

BNB

Calc

Report by:

Jeremy Werden

jeremy@investstr.com

Annual Revenue

$22,831

Profit (Cash Flow)

-$9,554

Cap Rate

2.7%

Annual Revenue

$22,831

AirDNA projects $196/night at 50% occupancy ($35,793). Airbtics projects $133/night at 47% occupancy ($22,831). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 47% occupancy rate, $133 rate per night.

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

Percentiles25%50%75%90%
Revenue$12,788$22,596$37,392$47,246
Occupancy30%45%65%72%
Nightly Rate$109$129$150$170

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
.5 Mile to Beach 2 bd condo / pool Free parking

No image available

$26,264
$126
51%
221$140โœ…โŒโŒY / Yโญ๏ธ 4.7 (67)
Sunny Treetop Getaway w/ tennis and pickleball

No image available

$25,007
$94
66%
222$150โœ…โŒโŒN / Yโญ๏ธ 5 (93)
>THE Hidden GEM< tennis, bikes, free parking

No image available

$22,604
$106
54%
223$150โœ…โŒโŒN / Yโญ๏ธ 5 (83)
Experience Paradise at Coligny Villa-walk to beach

No image available

$20,721
$115
45%
21.54$180โœ…โŒโŒY / Yโญ๏ธ 5 (29)
Forest Garden 20 - Coastal Top Floor Villa

No image available

$31,517
$122
65%
222$175โœ…โŒโŒY / Yโญ๏ธ 5 (25)
Hilton Head Forest Gardens Villa with a Pool

No image available

$35,275
$127
72%
222$150โœ…โŒโŒY / Yโญ๏ธ 5 (98)
Hilton Head Island Condo w/ Beach Supplies + Pool!

No image available

$26,350
$126
53%
222$171โœ…โŒโŒY / Yโญ๏ธ 4.5 (52)
Beach, Golf and Bike - fun in the sun!

No image available

$22,489
$81
71%
222$120โœ…โŒโŒY / Yโญ๏ธ 4.8 (98)
Walk to Beach: Hilton Head Island Tennis Retreat!

No image available

$22,040
$110
45%
22.52$191โœ…โŒโŒY / Yโญ๏ธ 4.5 (43)
2-bdm cozy, lovely condo w/parking!

No image available

$22,247
$115
50%
21.51$150โœ…โŒโŒY / Yโญ๏ธ 4.5 (40)
Springwood Villa with lagune view near the beach

No image available

$27,781
$207
36%
22.53$190โœ…โŒโŒY / Yโญ๏ธ 5 (19)
"Sunset Oasis" Condo on HHI

No image available

$31,938
$107
79%
21.53$185โœ…โŒโŒY / Yโญ๏ธ 5 (47)
Walk 10 min to Coligny Beach, 2 Bed Room Condo

No image available

$21,301
$142
34%
221$150โœ…โŒโŒY / Yโญ๏ธ 5 (32)
Walk to Beach: Bright Hilton Head Island Villa!

No image available

$30,052
$161
51%
22.53$0โœ…โŒโŒY / Yโญ๏ธ 5 (6)
"Coastal Oasis"Condo|2nd Flr |Pickleball | Balcony

No image available

$42,152
$160
68%
21.53$150โœ…โŒโŒY / Yโญ๏ธ 5 (30)
Lush 2BR 2nd-Floor | Balcony | Pool

No image available

$13,385
$98
32%
212$223โœ…โŒโŒY / Yโญ๏ธ 5 (49)
Newly remodeled island escapeโ€ฆ close to beach

No image available

$30,459
$146
57%
225$0โœ…โŒโŒY / Yโญ๏ธ 5 (6)
Happy Place - home to relax

No image available

$23,065
$137
46%
22.53$0โœ…โŒโŒY / Yโญ๏ธ 0 (2)
1 Mi to Beach, Pool Access: Hilton Head Island Gem

No image available

$20,775
$132
43%
21.52$0โœ…โŒโŒY / Yโญ๏ธ 4 (4)
Clean & Fresh Condo in the Heart of Hilton Head

No image available

$29,964
$80
92%
21.51$125โœ…โŒโŒY / Yโญ๏ธ 5 (141)
Coligny Getaway 2BDR Plus Tennis

No image available

$22,546
$154
40%
212$0โœ…โŒโŒY / Yโญ๏ธ 0 (2)
Updated 2BR 2nd-Floor | Balcony | Pool

No image available

$13,387
$98
31%
22.52$190โœ…โŒโŒY / Yโญ๏ธ 4 (18)
Players Club Hilton Head Island 2BR

No image available

$32,940
$131
68%
225$85โœ…โœ…โŒY / Yโญ๏ธ 4.5 (7)
2nd Floor Villa with Pool View

No image available

$42,985
$197
50%
22.51$155โœ…โŒโŒY / Yโญ๏ธ 5 (6)
Sunny Daze in Coligny Beach Hilton Head 2 bedrooms

No image available

$23,224
$167
38%
211$0โœ…โŒโŒY / Yโญ๏ธ 5 (6)
Players Club Resort Hilton Head Island

No image available

$33,828
$117
79%
225$85โœ…โœ…โŒY / Yโญ๏ธ 5 (4)
Pedals Tennis & Beach Villa

No image available

$42,249
$148
78%
222$125โœ…โŒโŒY / Nโญ๏ธ 4.7 (3)
< 1 Mi to Beach: Hilton Head Condo w/ Pool Access!

No image available

$23,078
$97
65%
21.52$0โœ…โŒโŒY / Yโญ๏ธ 4 (6)
< 1 Mi to Coligny Beach Park: Condo w/ Tennis!

No image available

$28,844
$213
37%
21.52$0โŒโŒโŒY / Yโญ๏ธ 0 (0)
Stylish + Cozy + Ideal Location

No image available

$27,705
$100
57%
2260$215โœ…โŒโŒY / Nโญ๏ธ 4.5 (2)

Return Metrics

-13.71% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,554-$19,108-$28,663-$38,217-$47,771-$95,543-$286,630
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$186,640$186,640$186,640$186,640$186,640$186,640$186,640
Down Payment$46,660$46,660$46,660$46,660$46,660$46,660$46,660
Property Appreciation$6,999$14,207$21,633$29,281$37,158$80,235$332,980
Total Return$230,744$228,399$226,270$224,363$222,686$217,992$279,649

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.71%

Cap Rate

2.65%

Return on Investment

-0.37%

property-location

104 Cordillo Pkwy APT E3 Hilton Head Island, SC, 29928

2 bed โ€ข 2 bath โ€ข 6 guests

Est. $1,119/mo

Agent

Inquire about this property

Contact Jeremy

$233,300

Zestimate

-56

Airbnb Investor Score

-$9,554

Annual Profit

2.7%

Cap Rate

-13.7%

Cash on Cash

$22,831

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $196/night at 50% occupancy.Projected nightly rate is $133/night at 47% occupancy.

Top 48% of comparables

Top 44% 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.

$24,050

Avg annual revenue

47%

Avg occupancy rate

$133

Avg nightly rate


๐ŸŠโ€โ™‚๏ธ Pool
๐Ÿ› Hot tub
๐Ÿถ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$20k

$30k

$45k

Sign up to see the data on 40 all comparables

-$9,554

Profit

Revenue

$22,831

Operating Expenses

$16,648

Operating Income

$6,183

Mortgage & Taxes

$15,738

Profit (Cash Flow)

-$9,554

$69,659

Cash Investment

Down Payment

$46,660

Renos & Furnishing

$16,000

Closing Costs

$6,999

Total

$69,659

DSCR Ratio

Weak

0.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.71%

Cap Rate

2.65%

Profit (Cummulative)

-$9,554

$186,640

$16,000

$6,999

$0

Total Gain

-$263

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

$11,073

Deductible property tax

$2,310

Your total deduction

$34,875

Your adjusted annual income

$150,000 - $34,875 = $115,125


Taxes on $115,125 (30%)

$34,538

Your old tax bill

$45,000

Your new tax bill

$34,538


Estimated tax savings

$10,462

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:

1979

Size:

864 sqft

Type:

CONDO

Parking:

-

Heating:

Heat Pump

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: 864 sqft
  • Garage: No
  • Heating: Heat pump
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: -
  • Amenities: Dishwasher, Elec/Oven/Range, Refrigerator
  • Price per square foot: $277

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: R5520150000223003e
  • Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Middle School: Hilton Head Island Middle School with 4/10 star rating
  • High School: Hilton Head Island High School with 6/10 star rating