25 Night Heron Ln Hilton Head Island, South Carolina
1 bed • 1 bath • 3 guests
Purchase Price
Est. $2,661/mo
$43,213
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $250
- Occupancy
- 47%
$10k
$35k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$21,029
Profit
Revenue
$43,213
Operating Expenses
$23,835
Operating Income
$19,378
Mortgage & Taxes
$40,407
Profit (Cash Flow)
-$21,029
$141,930
Cash Investment
Down Payment
$119,800
Renos & Furnishing
$4,160
Closing Costs
$17,970
Total
$141,930
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-14.81%
Cap Rate
3.23%
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
$28,429
Deductible property tax
$5,930
Estimated gross deduction
$168,923
Your income tax rate
Estimated tax savings
$50,677
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.
Property Overview
Loading...