125 Greenwood Dr Hilton Head Island, South Carolina
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $2,976/mo
$62,449
Annual Revenue
Median of 6 selected comps
- Avg Daily Rate
- $334
- Occupancy
- 51%
$10k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,103
Profit
Revenue
$62,449
Operating Expenses
$28,356
Operating Income
$34,093
Mortgage & Taxes
$45,196
Profit (Cash Flow)
-$11,103
$164,004
Cash Investment
Down Payment
$134,000
Renos & Furnishing
$9,904
Closing Costs
$20,100
Total
$164,004
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.76%
Cap Rate
5.08%
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
$31,799
Deductible property tax
$6,633
Estimated gross deduction
$190,521
Your income tax rate
Estimated tax savings
$57,156
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.