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

3 bed • 2 bath • 9 guests • $241,500

BNB

Calc

Annual Revenue

$53,621

Profit (Cash Flow)

$16,680

Cap Rate

13.7%

Annual Revenue

$53,621

AirDNA projects $277/night at 53% occupancy ($53,621). Airbtics projects $230/night at 66% occupancy ($55,444). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 53% occupancy rate, $277 rate per night.

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

Percentiles25%50%75%90%
Revenue$36,832$52,851$72,598$102,199
Occupancy57%68%73%82%
Nightly Rate$173$206$264$329

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
Mins to Beach & Coligny Plaza, Private Courtyard &

No image available

$33,941
$194
43%
337$200✅❌❌Y / Y⭐️ 4.7 (30)
Sunset Rentals-7802 Treetops

No image available

$64,116
$322
53%
331$205✅❌✅Y / Y⭐️ 5 (8)
22 Springwood Villa

No image available

$76,111
$267
74%
331$200✅❌❌Y / Y⭐️ 5 (38)
3BR 2nd-Floor | Patio | Pool | W/D

No image available

$38,307
$196
51%
343$225✅❌❌Y / Y⭐️ 4.7 (32)
Updated Hilton Head Condo: Balcony, Walk to Beach

No image available

$126,190
$431
78%
347$207✅❌❌Y / Y⭐️ 4.2 (40)
Springwood 97 - Forest Beach 1st Floor Flat - 3 Be

No image available

$49,014
$248
54%
331$0✅❌❌Y / Y⭐️ 4.3 (8)
74 Springwood Villa

No image available

$56,829
$254
55%
341$200✅❌❌Y / Y⭐️ 4.8 (30)
Hideaway Villa, Coligny/Walk to beach/Pool, tennis

No image available

$33,285
$124
72%
342$185✅❌❌Y / Y⭐️ 4.9 (150)
Coastal Oasis w/ Pool - Walk to Coligny Beach Park

No image available

$51,611
$186
73%
332$191✅❌❌Y / Y⭐️ 4.7 (97)
Sunset Rentals | Courtside 48

No image available

$52,348
$218
64%
341$160✅❌❌Y / Y⭐️ 4.7 (17)
78 Ocean Breeze - host2coast

No image available

$92,827
$264
94%
333$200✅❌✅Y / Y⭐️ 4.5 (5)
Updated 3BR 3rd-Floor | Balcony | Pool

No image available

$22,935
$106
31%
332$294✅❌✅Y / Y⭐️ 4.7 (16)
40 Ocean Breeze: Pet Friendly, 3BR, Free Bikes

No image available

$66,253
$232
76%
331$215✅❌✅Y / Y⭐️ 0 (0)
Courtside 110 - Large 3 BR Townhouse - Short Walk

No image available

$54,929
$268
56%
341$0✅❌❌Y / Y⭐️ 4.7 (33)
Coligny Villas, spacious, cozy 3 bdr. w/parking!

No image available

$30,921
$146
53%
331$200✅❌❌Y / Y⭐️ 4.7 (58)
Big W Villa

No image available

$45,383
$169
70%
332$139❌❌❌Y / Y⭐️ 4.9 (148)
Ocean Breeze 94 - Lovely 3 Bedroom Townhome

No image available

$42,214
$166
68%
332$225✅❌❌Y / Y⭐️ 4.8 (67)
☆Luxury☆3BR☆Cottage☆Walk to Beach☆Private Pool!☆

No image available

$40,604
$173
61%
331$180✅❌❌Y / Y⭐️ 4.8 (142)
335 Shorewood | Ocean Views

No image available

$81,953
$313
71%
332$205✅✅❌Y / Y⭐️ 4.5 (15)
Turtle View Villa

No image available

$50,820
$187
72%
332$139✅❌❌Y / Y⭐️ 4.8 (97)
70 Springwood Villa

No image available

$68,727
$274
64%
331$200✅❌❌Y / Y⭐️ 4.8 (12)
Chic Town Home |Pool |Tennis |Near Beach & Coligny

No image available

$45,831
$167
73%
337$200✅❌❌Y / Y⭐️ 4.7 (10)
Ground floor unit directly across from pool

No image available

$42,776
$202
55%
331$250✅❌❌Y / Y⭐️ 4.2 (4)
Sunset Rentals | Treetops 7003

No image available

$70,111
$307
59%
331$150✅❌❌Y / Y⭐️ 4.8 (9)
Fall at the Beach - Walk to Beach & Restaurants

No image available

$128,320
$395
88%
342$225✅❌❌Y / Y⭐️ 4.9 (86)
Poolside Beach Villa 2 bed 2 1/2 bath-Pets OK-6301

No image available

$49,079
$211
63%
333$195✅❌✅Y / Y⭐️ 4.8 (15)
7304 Treetops: Walk to Beach, Free Bikes, Sleeps 6

No image available

$35,698
$132
70%
331$215✅❌❌Y / Y⭐️ 4.5 (8)
Spacious 3BD Villa- 10 minute walk to the beach

No image available

$50,799
$197
70%
333$150✅❌❌Y / Y⭐️ 4.7 (216)
New floors! Bikes, Tennis Courts & 3 Pools!

No image available

$25,849
$114
60%
331$250✅❌✅Y / Y⭐️ 4.7 (66)
Lovely 3 Bed/3 Bath Pet Friendly #75 Ocean Breeze

No image available

$63,056
$259
66%
333$225✅❌✅Y / Y⭐️ 4.8 (73)
Zeke’s Beach at Ocean Breeze3BD/3Ba

No image available

$80,687
$260
83%
331$195✅❌❌Y / Y⭐️ 4.9 (11)
80 Ocean Breeze: Beach Oriented Townhome, Free Bik

No image available

$36,884
$125
76%
331$215✅❌✅Y / Y⭐️ 4.8 (8)
Best location, across the street from the beach.

No image available

$49,010
$181
73%
333$199✅❌❌Y / Y⭐️ 4.9 (128)
407 Shorewood - Direct Ocean Front, 4th Floor

No image available

$120,856
$400
82%
331$185❌✅❌Y / Y⭐️ 4 (7)
Great beach GETAWAY. Walking distance of the Beach

No image available

$34,285
$182
48%
332$133✅❌❌Y / Y⭐️ 4.7 (195)
Chic Coligny walkable beach villa w/Pool & Tennis

No image available

$47,308
$174
73%
342$249✅❌❌Y / Y⭐️ 5 (48)
Hilton Head Island Condo w/ Deck < 1 Mi to Beaches

No image available

$112,769
$523
58%
332$227✅❌❌Y / Y⭐️ 4.8 (41)
6 Ocean Breeze 3 BR Forest Beach Condo

No image available

$53,826
$221
66%
331$200✅❌✅Y / Y⭐️ 3.6 (6)
Family-Friendly 2-Story Villa~ Steps to Coligny

No image available

$61,691
$200
84%
332$185✅❌❌Y / Y⭐️ 4.8 (100)
Coligny beach across street 3 bed 2.5 bath villa

No image available

$54,536
$214
69%
333$225✅❌❌Y / Y⭐️ 5 (33)

Return Metrics

26.04% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$16,679$33,359$50,039$66,719$83,399$166,798$500,395
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$193,200$193,200$193,200$193,200$193,200$193,200$193,200
Down Payment$48,300$48,300$48,300$48,300$48,300$48,300$48,300
Property Appreciation$7,245$14,707$22,393$30,310$38,464$83,055$344,683
Total Return$265,424$289,567$313,933$338,529$363,363$491,354$1,086,579

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

26.04%

Cap Rate

13.65%

Return on Investment

41.06%

property-location

104 Cordillo Pkwy APT E3 Hilton Head Island, South Carolina, 29928

3 bed • 2 bath • 9 guests

Est. $1,158/mo

Agent

Inquire about this property

Contact Agent

$241,500

Zestimate

$53,621

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $277/night at 53% occupancy.Projected nightly rate is $230/night at 66% occupancy.

Top 88% of comparables

Top 18% 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.

$58,567

Avg annual revenue

66%

Avg occupancy rate

$230

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

$20k

$55k

$90k

$130k

Sign up to see the data on 40 all comparables

$16,680

Profit

Revenue

$53,621

Operating Expenses

$20,651

Operating Income

$32,971

Mortgage & Taxes

$16,291

Profit (Cash Flow)

$16,680

$64,045

Cash Investment

Down Payment

$48,300

Renos & Furnishing

$8,500

Closing Costs

$7,245

Total

$64,045

DSCR Ratio

Strong

2.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.04%

Cap Rate

13.65%

Profit (Cummulative)

$16,680

$193,200

$8,500

$7,245

$0

Total Gain

$26,297

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

$11,462

Deductible property tax

$2,391

Your total deduction

$8,418

Your adjusted annual income

$150,000 - $8,418 = $141,582


Taxes on $141,582 (30%)

$42,475

Your old tax bill

$45,000

Your new tax bill

$42,475


Estimated tax savings

$2,525

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:

1980

Size:

864 sqft

Type:

SFR

Parking:

-

Heating:

Heat Pump

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
58 Shell Ring Rd3-3,555-02006$0-
104 Cordillo Pkwy--864-01980$263,000-
--864-01980$198,000-
104 Cordillo Pkwy--864-01980$250,0002
10 N Forest Beach Dr11657-01980$390,000-
25 Deallyon Ave431,527-01975$715,000-
32 S Forest Beach Dr--1,064-01969$0-
34 S Forest Beach Dr--1,050-01975$395,00017
23 S Forest Beach Dr11518-01981$350,000-
23 S Forest Beach Dr11518-01981$480,000-

Property Details

  • MLS Status: property-details-mls-status-cancelled
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: -
  • Building area: 864 sqft
  • Garage: No
  • Heating: Heat pump
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: R552 015 000 0203 002N
  • Flood Zone: Yes, Zone 0.2

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $9,210
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: $153,500
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
01/25/22$160,00095%David Andrew Jones, Taylor Jones
12/19/17$42,500100%Mid Atlantic Rentals Llc
10/27/17$40,000100%Amckf Llc
09/16/05$114,00083%Anne M Deluca

Ownership

  • Name: David Andrew Jones
  • Owner Occupied: No
  • Owner Mailing Address: 653 Little Neck Rd Apt 2802, Savannah, GA 31419
  • Years Owned: 35
  • Home Equity: $224,000
  • Mortgage Balance Remaining: $152,000
  • Financed amount: 83%
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Hilton Head Island School For The Creative Arts with 4/10 star rating
  • Middle School: Hilton Head Island Middle School with 5/10 star rating
  • High School: Hilton Head Island High School with 7/10 star rating