400 William Hilton Pkwy Hilton Head Island, South Carolina, 29926
2 bed • 2 bath • 6 guests
Est. $1,132/mo

Inquire about this property
Contact Agent
$194,900
Zestimate
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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)
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