137 Cordillo Pkwy Hilton Head Island, South Carolina, 29928
3 bed • 3 bath • 6 guests
Est. $2,878/mo

Inquire about this property
Contact Agent
$448,900
Zestimate
Airbnb Investor Score
$5,925
Annual Profit
7.7%
Cap Rate
4.0%
Cash on Cash
$69,057
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $287/night at 54% occupancy ($56,605.51). Airbtics projects $212/night at 64% occupancy ($49,556).
Top 26% of comparables
Top 26% 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.
$52,835
Avg annual revenue
64%
Avg occupancy rate
$212
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$90k
$125k
Sign up to see the data on 40 all comparables
$5,925
Profit
Revenue
$69,057
Operating Expenses
$22,657
Operating Income
$46,399
Mortgage & Taxes
$40,474
Profit (Cash Flow)
$5,925
$146,750
Cash Investment
Down Payment
$120,000
Renos & Furnishing
$8,750
Closing Costs
$18,000
Total
$146,750
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.03%
Cap Rate
7.73%
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
$28,477
Deductible property tax
$5,940
Your total deduction
$124,181
Your adjusted annual income
$150,000 - $124,181 = $25,819
Taxes on $25,819 (30%)
$7,746
Your old tax bill
$45,000
Your new tax bill
$7,746
Estimated tax savings
$37,254
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:
-
Size:
1,416 sqft
Type:
TOWNHOUSE
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: TOWNHOUSE
- Stories: -
- Lot size: -
- Building area: 1,416 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R55301800000675301
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $368,200
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $448,900
Schools
- Middle School: Hilton Head Island Middle School with 4/10 star rating
- High School: Hilton Head Island High School with 6/10 star rating