Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 104 Cordillo Pkwy, Hilton Head Island, SC, 29928

2 bed • 1.5 bath • 1 guests • $285,000

BNB

Calc

Annual Revenue

$58,848

Profit (Cash Flow)

$34,696

Cap Rate

13.2%

Annual Revenue

$58,848

AirDNA projects $204/night at 44% occupancy ($32,784). Airbtics projects $148/night at 59% occupancy ($31,893). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 76% occupancy rate, $212 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,195$28,715$44,384$65,732
Occupancy50%59%71%77%
Nightly Rate$110$125$162$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
$23,044
$86
67%
222$150✅❌❌N / Y⭐️ 5 (86)
$26,257
$108
62%
222$175✅❌❌Y / Y⭐️ 5 (24)
$13,752
$95
32%
22.52$202✅❌❌Y / Y⭐️ 5 (31)
$35,319
$156
51%
22.51$200✅❌❌Y / Y⭐️ 5 (20)
$76,913
$273
76%
232$195✅❌❌Y / Y⭐️ 4.9 (90)
$31,340
$99
81%
213$199✅❌❌Y / Y⭐️ 5 (32)
$26,567
$111
62%
232$125✅❌❌Y / Y⭐️ 5 (86)
$31,737
$117
72%
213$181✅❌❌Y / Y⭐️ 5 (38)
$19,936
$95
53%
223$150✅❌❌N / Y⭐️ 5 (83)
$29,178
$118
64%
22.53$170✅❌❌Y / Y⭐️ 4.5 (39)
$26,264
$126
51%
221$140✅❌❌Y / Y⭐️ 4.7 (67)
$12,153
$84
34%
212$223✅❌❌Y / Y⭐️ 5 (45)
$32,019
$119
69%
222$150✅❌❌Y / Y⭐️ 5 (96)
$22,448
$118
39%
222$190✅❌✅Y / Y⭐️ 5 (12)
$48,646
$190
68%
223$155✅❌✅Y / Y⭐️ 4.5 (15)
$26,350
$126
53%
222$171✅❌❌Y / Y⭐️ 4.5 (52)
$38,413
$112
89%
221$193✅❌✅Y / Y⭐️ 0 (2)
$18,531
$104
47%
223$125✅❌❌Y / Y⭐️ 5 (26)
$35,502
$193
47%
201$175✅❌❌Y / Y⭐️ 4.5 (5)
$22,489
$81
71%
222$120✅❌❌Y / Y⭐️ 4.8 (98)
$26,263
$162
43%
22.51$160✅❌❌Y / Y⭐️ 5 (59)
$35,164
$161
59%
223$165✅❌❌Y / Y⭐️ 5 (32)
$99,259
$303
87%
232$191✅❌❌Y / Y⭐️ 4.7 (30)
$29,871
$152
52%
223$130✅❌❌Y / Y⭐️ 5 (23)
$20,695
$124
42%
212$150✅❌✅Y / Y⭐️ 5 (98)
$31,110
$141
54%
22.52$229✅❌✅Y / Y⭐️ 4 (13)
$31,396
$116
71%
22.52$170✅❌❌Y / Y⭐️ 5 (21)
$39,025
$146
65%
22.52$229✅❌✅Y / Y⭐️ 4.5 (11)
$29,253
$123
53%
22.51$200✅❌❌Y / Y⭐️ 4.5 (17)
$35,185
$187
47%
211$175✅❌❌Y / Y⭐️ 5 (12)
$25,566
$106
56%
22.52$191✅❌❌Y / Y⭐️ 4.5 (41)
$74,704
$342
59%
233$160✅✅❌Y / Y⭐️ 4.8 (19)
$56,130
$216
71%
22.51$0✅❌❌Y / Y⭐️ 0 (1)
$39,386
$125
81%
221$193✅❌❌Y / Y⭐️ 0 (1)
$27,079
$100
72%
212$150✅❌❌Y / Y⭐️ 5 (64)
$42,358
$148
70%
22.52$229✅❌✅Y / Y⭐️ 4.5 (12)
$61,378
$212
77%
22.51$193✅❌✅Y / Y⭐️ 0 (2)
$32,610
$162
55%
22.55$180✅❌❌Y / Y⭐️ 5 (38)
$22,247
$129
40%
221$150✅❌❌Y / Y⭐️ 5 (30)
$47,598
$257
49%
231$201✅❌❌Y / Y⭐️ 5 (1)

Return Metrics

11.56% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$34,696$69,392$104,089$138,785$173,481$346,963$1,040,890
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$285,000$285,000$285,000$285,000$285,000$285,000$285,000
Property Appreciation$8,550$17,356$26,427$35,770$45,393$98,016$406,769
Total Return$328,246$371,749$415,516$459,555$503,874$729,979$1,732,660

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.56%

Cap Rate

13.16%

Return on Investment

14.41%

property-location

104 Cordillo Pkwy 04 Hilton Head Island, South Carolina, 29928

2 bed • 1.5 bath • 1 guests

Est. $1,367/mo

Agent

Inquire about this property

Contact Agent

142

Airbnb Investor Score

$34,696

Annual Profit

13.2%

Cap Rate

11.6%

Cash on Cash

$58,848

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $204/night at 44% occupancy.Projected nightly rate is $148/night at 59% occupancy.

Top 13% of comparables

Top 13% 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.

$35,078

Avg annual revenue

59%

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

$34,696

Profit

Revenue

$58,848

Operating Expenses

$21,330

Operating Income

$37,518

Mortgage & Taxes

$2,821

Profit (Cash Flow)

$34,696

$299,925

Cash Investment

Down Payment

$285,000

Renos & Furnishing

$6,375

Closing Costs

$8,550

Total

$299,925

DSCR Ratio

Strong

13.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.56%

Cap Rate

13.16%

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

$2,821

Your total deduction

-$2,705

Your adjusted annual income

$150,000 - -$2,705 = $152,705

Taxes on $152,705 (30%)

$45,811

Your old tax bill

$45,000

Your new tax bill

$45,811

Estimated tax savings

-$811

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com