16 Midstream Hilton Head Island, South Carolina, 29928
4 bed • 3.5 bath • 10 guests
Est. $8,634/mo

Inquire about this property
Contact Agent
Airbnb Investor Score
-$11,454
Annual Profit
6.1%
Cap Rate
-2.6%
Cash on Cash
$142,124
Annual Revenue
BNBCalc predicts this property will get $608 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 44% 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.
$148,986
Avg annual revenue
64%
Avg occupancy rate
$608
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$145k
$250k
$370k
Sign up to see the data on 40 all comparables
-$11,455
Profit
Revenue
$142,124
Operating Expenses
$32,156
Operating Income
$109,968
Mortgage & Taxes
$121,422
Profit (Cash Flow)
-$11,455
$370,875
Cash Investment
Down Payment
$360,000
Renos & Furnishing
$10,875
Total
$370,875
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.61%
Cap Rate
6.1%
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
$85,430
Deductible property tax
$17,820
Your total deduction
$191,278
Your adjusted annual income
$150,000 - $191,278 = -$41,278
Taxes on -$41,278 (30%)
-$12,384
Your old tax bill
$45,000
Your new tax bill
-$12,384
Estimated tax savings
$57,384
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com