20 Queens Folly Rd Hilton Head Island, South Carolina
2 bed • 2 bath • 1 guests
Purchase Price
Est. $2,146/mo
$63,226
Annual Revenue
Manual override
- Avg Daily Rate
- $315
- Occupancy
- 55%
$5k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,106
Profit
Revenue
$63,226
Operating Expenses
$28,538
Operating Income
$34,688
Mortgage & Taxes
$32,582
Profit (Cash Flow)
$2,106
$117,590
Cash Investment
Down Payment
$96,600
Renos & Furnishing
$6,500
Closing Costs
$14,490
Total
$117,590
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.79%
Cap Rate
7.18%
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
$22,924
Deductible property tax
$4,782
Estimated gross deduction
$137,154
Your income tax rate
Estimated tax savings
$41,146
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.