34 S Forest Beach Dr Hilton Head Island, South Carolina
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $2,572/mo
$61,404
Annual Revenue
Median of 25 comps selected by David, creator of this analysis.
- Avg Daily Rate
- $393
- Occupancy
- 43%
$20k
$40k
$60k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,763
Profit
Revenue
$61,404
Operating Expenses
$28,110
Operating Income
$33,294
Mortgage & Taxes
$39,058
Profit (Cash Flow)
-$5,763
$143,330
Cash Investment
Down Payment
$115,800
Renos & Furnishing
$10,160
Closing Costs
$17,370
Total
$143,330
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.02%
Cap Rate
5.75%
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
$27,480
Deductible property tax
$5,732
Estimated gross deduction
$165,125
Your income tax rate
Estimated tax savings
$49,537
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.