BNBCalc Short Term Rental Investment Analysis 137 Cordillo Parkway, Hilton Head Island, SC

3 bed • 3 bath • 9 guests • $550,700

BNB

Calc

Annual Revenue

$69,057

Profit (Cash Flow)

$40,947

Cap Rate

8.4%

Annual Revenue

$69,057

AirDNA projects $287/night at 54% occupancy ($56,605). Airbtics projects $212/night at 64% occupancy ($49,556). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $259 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$31,179	$49,074	$71,387	$94,768
Occupancy	55%	67%	73%	78%
Nightly Rate	$151	$194	$259	$320

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sunset Rentals \| Courtside 48	$53,362	$223	64%	3	4	1	$160	✅	❌	❌	Y / Y	⭐️ 4.7 (17)
Gorgeous 3 bedroom remodeled 2 blocks from Beach!	$54,231	$202	73%	3	2	3	$260	✅	❌	❌	Y / Y	⭐️ 4.7 (26)
Courtside 110 - Large 3 BR Townhouse - Short Walk	$54,955	$273	55%	3	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (33)
Oceanwalk Beach Access w/2 Pools	$50,713	$182	72%	3	2	3	$120	✅	✅	❌	Y / Y	⭐️ 5 (48)
Escape at Seascape Villas, quiet beach getaway	$39,323	$132	78%	3	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (69)
Beautiful Coastal 3BR Villa - 5 min walk to beach	$37,912	$241	41%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (62)
3234 Seascape: 3 Bedroom Seascape Villa, Walk to B	$39,926	$145	73%	3	2	1	$215	✅	❌	❌	Y / Y	⭐️ 4.7 (7)
3BR beach access condo with pool and deck	$26,102	$102	42%	3	2	2	$283	✅	❌	❌	Y / Y	⭐️ 5 (10)
Hilton Head Island Townhome: Patio, Walk to Beach	$124,192	$374	88%	3	2	2	$155	✅	❌	❌	Y / Y	⭐️ 4.5 (107)
Hilton Head Beach Club - 3 Bedroom w/ a private pa	$53,956	$189	78%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (57)
3260 Seascape, Hilton Head Island	$78,116	$348	61%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 4.6 (17)
Best family vacation ever!	$46,903	$195	65%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.9 (18)
Fall at the Beach - Walk to Beach & Restaurants	$118,858	$375	86%	3	4	2	$225	✅	❌	❌	Y / Y	⭐️ 4.9 (86)
Hideaway Villa, Coligny/Walk to beach/Pool, tennis	$34,927	$131	72%	3	4	2	$185	✅	❌	❌	Y / Y	⭐️ 4.9 (151)
74 Springwood Villa	$57,652	$257	55%	3	4	1	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
Spacious Villa \| Walk to Coligny Beach	$30,349	$149	54%	3	2	2	$205	✅	❌	❌	Y / Y	⭐️ 4.4 (42)
Coligny Area- 3 Bedroom Villa	$28,481	$111	59%	3	4	3	$275	✅	❌	❌	Y / Y	⭐️ 5 (13)
Updated Hilton Head Condo: Balcony, Walk to Beach	$116,186	$397	78%	3	4	7	$207	✅	❌	❌	Y / Y	⭐️ 4.2 (40)
Hilton Head Beach Escape	$26,601	$119	58%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (33)
Beach Living - 3 Bed/2 Bath Seascapes Condo - 3238	$57,045	$272	57%	3	2	3	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (45)
Springwood 62- Spacious 3 Bedroom Townhouse	$45,932	$251	50%	3	4	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (7)
3BR 2nd-Floor \| Patio \| Pool \| W/D	$32,809	$192	44%	3	4	3	$225	✅	❌	❌	Y / Y	⭐️ 4.7 (32)
Large 3031 SeaScape Gem in HHI	$44,733	$194	63%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (18)
3206 Seascape - 3BR Villa in South Forest Beach!	$49,667	$190	68%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (3)
78 Ocean Breeze - host2coast	$89,661	$265	91%	3	3	3	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (5)
Coastal Oasis w/ Pool - Walk to Coligny Beach Park	$52,128	$192	72%	3	3	2	$191	✅	❌	❌	Y / Y	⭐️ 4.7 (97)
40 Ocean Breeze: Pet Friendly, 3BR, Free Bikes	$65,560	$225	77%	3	3	1	$215	✅	❌	✅	Y / Y	⭐️ 0 (0)
Ocean Breeze 94 - Lovely 3 Bedroom Townhome	$43,047	$166	69%	3	3	2	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (67)
Big W Villa	$46,261	$170	71%	3	3	2	$139	❌	❌	❌	Y / Y	⭐️ 4.9 (148)
26 Tanglewood Dr.	$70,180	$231	79%	3	2	1	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Turtle View Villa	$50,679	$187	72%	3	3	2	$139	✅	❌	❌	Y / Y	⭐️ 4.8 (97)
3077 Seascape	$59,202	$210	75%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (4)
7304 Treetops: Walk to Beach, Free Bikes, Sleeps 6	$34,259	$133	67%	3	3	1	$215	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Sunset Rentals \| Ocean Breeze 27 \| Dog Friendly	$49,493	$288	45%	3	3	1	$210	✅	❌	✅	Y / Y	⭐️ 0 (3)
Updated 3BR 3rd-Floor \| Balcony \| Pool	$23,856	$114	31%	3	3	2	$294	✅	❌	✅	Y / Y	⭐️ 4.7 (16)
New floors! Bikes, Tennis Courts & 3 Pools!	$28,674	$126	61%	3	3	1	$250	✅	❌	✅	Y / Y	⭐️ 4.7 (66)
Spacious 3BD Villa- 10 minute walk to the beach	$51,055	$198	70%	3	3	3	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (216)
Ocean Breeze 33 \| Patio, Resort Pool, Tennis Court	$31,937	$152	53%	3	3	2	$204	✅	❌	✅	Y / Y	⭐️ 4 (4)
Lovely 3 Bed/3 Bath Pet Friendly #75 Ocean Breeze	$65,720	$266	67%	3	3	3	$225	✅	❌	✅	Y / Y	⭐️ 4.8 (73)
Sunset Rentals \| Ocean Breeze 9 \| Dog Friendly	$48,780	$317	40%	3	3	1	$155	✅	❌	✅	Y / Y	⭐️ 4.2 (14)

Return Metrics

50.96% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$40,947	$81,894	$122,842	$163,789	$204,736	$409,473	$1,228,421
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$495,629	$495,629	$495,629	$495,629	$495,629	$495,629	$495,629
Down Payment	$55,070	$55,070	$55,070	$55,070	$55,070	$55,070	$55,070
Property Appreciation	$16,521	$33,537	$51,064	$69,117	$87,712	$189,394	$785,993
Total Return	$608,168	$666,132	$724,606	$783,607	$843,149	$1,149,568	$2,565,114

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

50.96%

Cap Rate

8.42%

Return on Investment

76.69%

137 Cordillo Pkwy Hilton Head Island, South Carolina, 29928

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,641/mo

Inquire about this property

Contact Agent

$610,700

Zestimate

157

Airbnb Investor Score

-$2,652

Annual Profit

8.4%

Cap Rate

51.0%

Cash on Cash

$69,057

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $287/night at 54% occupancy.Projected nightly rate is $212/night at 64% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$55k

$90k

$125k

$40,947

Profit

Revenue

$69,057

Operating Expenses

$22,657

Operating Income

$46,399

Mortgage & Taxes

$5,452

Profit (Cash Flow)

$40,947

$63,820

Cash Investment

Down Payment

$55,070

Renos & Furnishing

$8,750

Total

$63,820

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

50.96%

Cap Rate

8.42%

Return on Investment

76.69%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$39,298

Deductible property tax

$5,452

Your total deduction

$59,675

Your adjusted annual income

$150,000 - $59,675 = $90,325

Taxes on $90,325 (30%)

$27,098

Your old tax bill

$45,000

Your new tax bill

$27,098

Estimated tax savings

$17,902

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:

1987

Size:

1,530 sqft

Type:

CONDO

Parking:

Heating:

Central, Heat Pump

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 2

Lot size: -

Building area: 1,530 sqft

Garage: No

Heating: Central, heat pump

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air, Heat Pump

View: Landscaped

Parking: Unassigned

Amenities: Built-in Coffee Maker, Dryer, Dishwasher, Disposal, Microwave, Range, Refrigerator, Self Cleaning Oven, Washer

Price per square foot: $399

Lot Info

Zoning: -

Land Use: -

Parcel Number: R553018000250B7102

Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

Year Assessed: 2023

Assessed Value: $566,100

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $610,700

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