104 Cordillo Pkwy APT E3 Hilton Head Island, SC, 29928
2 bed โข 2 bath โข 6 guests
Est. $1,119/mo

Inquire about this property
Contact Jeremy
$233,300
Zestimate
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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