404 Butler Ave Tybee Island, Georgia, 31328
3 bed • 2 bath • 6 guests
Est. $1,967/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$35,063
Annual Profit
16.3%
Cap Rate
60.9%
Cash on Cash
$92,326
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $436/night at 55% occupancy ($87,585.51). Airbtics projects $383/night at 66% occupancy ($92,326).
Top 51% of comparables
Top 38% 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.
$96,213
Avg annual revenue
66%
Avg occupancy rate
$383
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$90k
$135k
$180k
Sign up to see the data on 40 all comparables
$62,585
Profit
Revenue
$92,326
Operating Expenses
$25,682
Operating Income
$66,644
Mortgage & Taxes
$4,059
Profit (Cash Flow)
$62,585
$90,500
Cash Investment
Down Payment
$82,000
Renos & Furnishing
$8,500
Total
$90,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
60.88%
Cap Rate
16.25%
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
$24,393
Deductible property tax
$4,059
Your total deduction
$55,609
Your adjusted annual income
$150,000 - $55,609 = $94,391
Taxes on $94,391 (30%)
$28,317
Your old tax bill
$45,000
Your new tax bill
$28,317
Estimated tax savings
$16,683
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:
435.6 sqft
Year built:
2006
Size:
1,401 sqft
Type:
CONDO
Parking:
2
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: 435.6 sqft
- Building area: 1,401 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Electric
- View: -
- Parking: Underground
- Amenities: Electric Water Heater
- Price per square foot: $292
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 4000420110
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2024
- Assessed Value: $580,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
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