104 Cordillo Pkwy APT E3 Hilton Head Island, South Carolina, 29928
3 bed • 2 bath • 9 guests
Est. $1,158/mo

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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$11,462
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
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
58 Shell Ring Rd | 3 | - | 3,555 | - | 0 | 2006 | $0 | - |
104 Cordillo Pkwy | - | - | 864 | - | 0 | 1980 | $263,000 | - |
- | - | 864 | - | 0 | 1980 | $198,000 | - | |
104 Cordillo Pkwy | - | - | 864 | - | 0 | 1980 | $250,000 | 2 |
10 N Forest Beach Dr | 1 | 1 | 657 | - | 0 | 1980 | $390,000 | - |
25 Deallyon Ave | 4 | 3 | 1,527 | - | 0 | 1975 | $715,000 | - |
32 S Forest Beach Dr | - | - | 1,064 | - | 0 | 1969 | $0 | - |
34 S Forest Beach Dr | - | - | 1,050 | - | 0 | 1975 | $395,000 | 17 |
23 S Forest Beach Dr | 1 | 1 | 518 | - | 0 | 1981 | $350,000 | - |
23 S Forest Beach Dr | 1 | 1 | 518 | - | 0 | 1981 | $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
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
01/25/22 | $160,000 | 95% | David Andrew Jones, Taylor Jones |
12/19/17 | $42,500 | 100% | Mid Atlantic Rentals Llc |
10/27/17 | $40,000 | 100% | Amckf Llc |
09/16/05 | $114,000 | 83% | 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