Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 400 William Hilton Pkwy APT 104, Hilton Head Island, SC, 29926

2 bed • 2 bath • 6 guests • $236,000

BNB

Calc

Annual Revenue

$19,811

Profit (Cash Flow)

-$12,364

Cap Rate

1.5%

Annual Revenue

$19,811

AirDNA projects $165/night at 45% occupancy ($27,119). Airbtics projects $113/night at 48% occupancy ($19,810). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 48% occupancy rate, $113 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$14,888$19,452$27,411$38,899
Occupancy38%45%57%70%
Nightly Rate$100$108$122$143

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$21,472
$122
44%
21.51$140✅❌✅Y / Y⭐️ 0 (1)
$20,346
$102
48%
21.51$140✅❌✅Y / Y⭐️ 4.5 (19)
$15,656
$99
39%
221$140✅❌✅Y / Y⭐️ 4 (30)
$26,885
$142
47%
21.51$150✅❌✅Y / Y⭐️ 5 (58)
$23,414
$109
51%
21.51$140✅❌✅Y / Y⭐️ 4.5 (61)
$23,083
$88
65%
21.51$140✅❌✅Y / Y⭐️ 4.5 (21)
$30,677
$150
51%
21.51$150✅❌✅Y / Y⭐️ 5 (33)
$20,931
$109
47%
21.51$140✅❌✅Y / Y⭐️ 4 (5)
$14,701
$76
45%
221$140✅❌✅Y / Y⭐️ 3 (9)
$23,193
$100
56%
21.51$140✅❌✅Y / Y⭐️ 4 (19)
$21,082
$136
38%
21.51$150✅❌✅Y / Y⭐️ 4.5 (37)
$27,864
$100
70%
221$140✅❌✅Y / Y⭐️ 4.2 (32)
$13,349
$108
30%
21.51$140✅❌✅Y / Y⭐️ 4 (15)
$47,655
$138
89%
221$145✅❌✅Y / Y⭐️ 4.8 (121)
$18,749
$117
38%
221$140✅❌✅Y / Y⭐️ 2.8 (5)
$20,312
$117
44%
221$140✅❌✅Y / Y⭐️ 4.5 (20)
$43,874
$175
65%
21.51$150✅❌✅Y / Y⭐️ 5 (19)
$19,461
$117
42%
221$140✅❌✅Y / Y⭐️ 4.2 (12)
$15,646
$85
40%
21.51$140✅❌✅Y / Y⭐️ 4 (28)
$27,149
$105
69%
21.51$140✅❌✅Y / Y⭐️ 3.5 (15)
$48,312
$150
88%
21.51$0✅❌✅Y / Y⭐️ 5 (13)
$21,341
$119
49%
21.51$0✅❌✅Y / Y⭐️ 0 (2)
$24,791
$143
42%
21.51$150✅❌✅Y / Y⭐️ 5 (32)
$18,520
$100
46%
221$140✅❌✅Y / Y⭐️ 4.5 (55)
$24,874
$106
61%
21.51$140✅❌✅Y / Y⭐️ 2.5 (3)
$17,468
$101
44%
221$140✅❌✅Y / Y⭐️ 4.4 (23)
$45,172
$160
75%
222$145✅❌✅Y / N⭐️ 4.8 (56)
$14,809
$80
42%
221$140✅❌✅Y / Y⭐️ 4.4 (11)
$19,412
$102
52%
21.51$0✅❌✅Y / Y⭐️ 3.5 (6)
$12,810
$100
35%
221$0✅❌✅Y / Y⭐️ 4.2 (15)
$14,218
$105
37%
221$0✅❌✅Y / Y⭐️ 0 (3)
$23,070
$97
53%
21.51$130✅❌❌Y / Y⭐️ 5 (10)
$22,764
$77
78%
221$130✅❌❌Y / Y⭐️ 4.7 (30)
$15,719
$113
38%
221$0✅❌✅Y / Y⭐️ 0 (0)
$23,189
$99
64%
221$0✅❌✅Y / Y⭐️ 3 (3)

Return Metrics

-20.34% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$12,364-$24,728-$37,093-$49,457-$61,821-$123,643-$370,931
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$188,800$188,800$188,800$188,800$188,800$188,800$188,800
Down Payment$47,200$47,200$47,200$47,200$47,200$47,200$47,200
Property Appreciation$7,080$14,372$21,883$29,620$37,588$81,164$336,833
Total Return$230,715$225,643$220,790$216,162$211,766$193,520$201,902

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-20.34%

Cap Rate

1.5%

Return on Investment

-4.87%

property-location

400 William Hilton Pkwy Hilton Head Island, South Carolina, 29926

2 bed • 2 bath • 6 guests

Est. $1,132/mo

Agent

Inquire about this property

Contact Agent

$194,900

Zestimate

-84

Airbnb Investor Score

-$12,364

Annual Profit

1.5%

Cap Rate

-20.3%

Cash on Cash

$19,811

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $165/night at 45% occupancy.Projected nightly rate is $113/night at 48% occupancy.

Top 41% of comparables

Top 41% 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.

$21,873

Avg annual revenue

48%

Avg occupancy rate

$113

Avg nightly rate

🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$5k

$20k

$35k

$50k

Sign up to see the data on 40 all comparables

-$12,364

Profit

Revenue

$19,811

Operating Expenses

$16,255

Operating Income

$3,555

Mortgage & Taxes

$15,920

Profit (Cash Flow)

-$12,364

$60,780

Cash Investment

Down Payment

$47,200

Renos & Furnishing

$6,500

Closing Costs

$7,080

Total

$60,780

DSCR Ratio

Weak

0.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-20.34%

Cap Rate

1.5%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$11,201

Deductible property tax

$2,336

Your total deduction

$36,642

Your adjusted annual income

$150,000 - $36,642 = $113,358

Taxes on $113,358 (30%)

$34,008

Your old tax bill

$45,000

Your new tax bill

$34,008

Estimated tax savings

$10,992

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:

-

Year built:

1978

Size:

1,161 sqft

Type:

CONDO

Parking:

-

Heating:

Heat pump

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: 1,161 sqft
  • Garage: No
  • Heating: Heat pump
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: $167

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: R510008000098C0104
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $121,900
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $194,900

Schools

  • Middle School: Hilton Head Island Middle School with 4/10 star rating
  • High School: Hilton Head Island High School with 6/10 star rating