3 Willow Wood Ct Taylors, South Carolina, 29687
3 bed • 2 bath • 9 guests
Est. $815/mo
Inquire about this property
Contact Agent
$30,200
Zestimate
Airbnb Investor Score
$4,785
Annual Profit
9.6%
Cap Rate
10.1%
Cash on Cash
$34,406
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $157/night at 60% occupancy.Projected nightly rate is $164/night at 70% occupancy.
Top 73% of comparables
Top 46% 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.
$43,224
Avg annual revenue
70%
Avg occupancy rate
$164
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$55k
$80k
Sign up to see the data on 40 all comparables
$4,786
Profit
Revenue
$34,406
Operating Expenses
$18,153
Operating Income
$16,253
Mortgage & Taxes
$11,468
Profit (Cash Flow)
$4,786
$47,600
Cash Investment
Down Payment
$34,000
Renos & Furnishing
$8,500
Closing Costs
$5,100
Total
$47,600
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.05%
Cap Rate
9.56%
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
$8,068
Deductible property tax
$1,683
Your total deduction
$17,471
Your adjusted annual income
$150,000 - $17,471 = $132,529
Taxes on $132,529 (30%)
$39,759
Your old tax bill
$45,000
Your new tax bill
$39,759
Estimated tax savings
$5,241
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:
8,712 sqft
Year built:
1998
Size:
1,752 sqft
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 207 Highland St | 3 | 1 | 988 | - | 19,994 | 1955 | $85,000 | - |
| 269 Hartwood Lake Ln | 4 | 2 | 2,288 | - | 10,454 | 2019 | $360,000 | - |
| 707 Bridge Rd | 2 | 1 | 1,050 | - | 20,038 | 1965 | $203,000 | - |
| 4 Red Haven Ct | 3 | 2 | 1,838 | - | 0 | 1997 | $0 | - |
| 241 N Dill Ave | 3 | 2 | 2,131 | - | 38,943 | 2007 | $0 | - |
| 501 E Main St | 3 | 2 | 1,642 | - | 12,197 | 2021 | $290,000 | - |
| 10 Red Haven Ct | 3 | 2 | 1,904 | - | 0 | 1996 | $310,000 | - |
| 114 Steepleview Ct | 3 | 2 | 1,872 | - | 9,888 | 2002 | $0 | - |
| 3 Fairview Road Ext | 3 | 2 | 1,515 | - | 0 | 1992 | $312,500 | 7 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: -
- Lot size: 8,712 sqft
- Building area: 1,752 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: T009.08-01-022.00
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $10,350
- County Est. Land Value: $24,000
- Assessed Land Value: $1,440
- County Est. Structure Value: $148,540
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/29/17 | $170,000 | 100% | Christopher T Chastine |
| 01/10/17 | $0 | 0% | Todd S Davis |
Ownership
- Name: Christopher Chastine
- Owner Occupied: Yes
- Owner Mailing Address: 3 Willow Wood Ct, Taylors, SC 29687
- Years Owned: 83
- Home Equity: $101,100
- Mortgage Balance Remaining: $189,900
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No