125 Greenwood Dr Hilton Head Island, South Carolina
2 bed • 3 bath • 6 guests
Purchase Price
Est. $2,976/mo
$60,145
Annual Revenue
Manual override
- Avg Daily Rate
- $330
- Occupancy
- 50%
$10k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$12,865
Profit
Revenue
$60,145
Operating Expenses
$27,814
Operating Income
$32,331
Mortgage & Taxes
$45,196
Profit (Cash Flow)
-$12,865
$164,332
Cash Investment
Down Payment
$134,000
Renos & Furnishing
$10,232
Closing Costs
$20,100
Total
$164,332
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.82%
Cap Rate
4.82%
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
$190,619
Your income tax rate
Estimated tax savings
$57,186
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...