404 Butler Ave 622 Tybee Island, Georgia, 31328
3 bed • 2 bath • 8 guests
Est. $2,710/mo
Inquire about this property
Contact Agent
$567,800
Zestimate
Airbnb Investor Score
$20,167
Annual Profit
10.3%
Cap Rate
14.6%
Cash on Cash
$82,713
Annual Revenue
BNBCalc predicts this property will get $338 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 58% of comparables
Top 44% 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.
$85,446
Avg annual revenue
67%
Avg occupancy rate
$338
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$75k
$125k
$180k
Sign up to see the data on 40 all comparables
$20,167
Profit
Revenue
$82,713
Operating Expenses
$24,433
Operating Income
$58,280
Mortgage & Taxes
$38,113
Profit (Cash Flow)
$20,167
$138,450
Cash Investment
Down Payment
$113,000
Renos & Furnishing
$8,500
Closing Costs
$16,950
Total
$138,450
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.56%
Cap Rate
10.31%
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
$26,815
Deductible property tax
$5,593
Your total deduction
$36,979
Your adjusted annual income
$150,000 - $36,979 = $113,021
Taxes on $113,021 (30%)
$33,906
Your old tax bill
$45,000
Your new tax bill
$33,906
Estimated tax savings
$11,094
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:
2002
Size:
1,152 sqft
Type:
CONDO
Parking:
-
Heating:
Other, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 1,152 sqft
- Garage: No
- Heating: Other, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: Water
- Parking: -
- Amenities: Dishwasher, Dryer, Microwave, Range / Oven, Refrigerator
- Price per square foot: $492
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $567,800
Schools
- Elementary School: Howard Elementary School with 7/10 star rating
- Middle School: Coastal Middle School with 6/10 star rating
- High School: Island's High School with 6/10 star rating