11 Muirfield Rd Hilton Head Island, South Carolina
4 bed • 4 bath • 12 guests
Purchase Price
Est. $6,613/mo
$139,699
Annual Revenue
Median of 25 comps selected by Jeff, creator of this analysis.
- Avg Daily Rate
- $783
- Occupancy
- 49%
$10k
$95k
$180k
$270k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,220
Profit
Revenue
$139,699
Operating Expenses
$46,509
Operating Income
$93,190
Mortgage & Taxes
$100,410
Profit (Cash Flow)
-$7,220
$358,883
Cash Investment
Down Payment
$297,700
Renos & Furnishing
$16,528
Closing Costs
$44,655
Total
$358,883
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.01%
Cap Rate
6.26%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$70,646
Deductible property tax
$14,736
Estimated gross deduction
$421,627
Your income tax rate
Estimated tax savings
$126,488
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...