233 Old Carolina Dr Goose Creek, South Carolina, 29445
6 bed • 3 bath • 18 guests
Est. $2,122/mo
Inquire about this property
Contact Agent
$442,500
Zestimate
Airbnb Investor Score
$117,223
Annual Profit
33.2%
Cap Rate
100.6%
Cash on Cash
$184,773
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $350/night at 63% occupancy.Projected nightly rate is $803/night at 63% occupancy.
Top 46% of comparables
Top 46% of comparables
Seasonality
Sign up to view the full seasonality chart
33
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$180,778
Avg annual revenue
63%
Avg occupancy rate
$803
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$160k
$270k
$385k
Sign up to see the data on 33 all comparables
$117,223
Profit
Revenue
$184,773
Operating Expenses
$37,701
Operating Income
$147,073
Mortgage & Taxes
$29,850
Profit (Cash Flow)
$117,223
$116,525
Cash Investment
Down Payment
$88,500
Renos & Furnishing
$14,750
Closing Costs
$13,275
Total
$116,525
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
100.59%
Cap Rate
33.23%
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
$21,002
Deductible property tax
$4,381
Your total deduction
-$71,350
Your adjusted annual income
$150,000 - -$71,350 = $221,350
Taxes on $221,350 (30%)
$66,405
Your old tax bill
$45,000
Your new tax bill
$66,405
Estimated tax savings
-$21,405
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:
8,276 sqft
Year built:
2012
Size:
3,593 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 8,276 sqft
- Building area: 3,593 sqft
- Garage: Yes
- Heating: Heat pump
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Garage, Attached, Garage Door Opener
- Amenities: -
- Price per square foot: $123
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2351501048
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $299,100
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $442,500
Schools
- Elementary School: Mount Holly Elementary with 3/10 star rating
- Middle School: Sedgefield Middle School with 2/10 star rating
- High School: Goose Creek High School with 3/10 star rating