5 Gumtree Rd Hilton Head Island, South Carolina, 29926
2 bed • 2 bath • 6 guests
Est. $1,601/mo
Inquire about this property
Contact Agent
$333,800
Zestimate
Airbnb Investor Score
-$6,810
Annual Profit
4.7%
Cap Rate
-8.2%
Cash on Cash
$33,778
Annual Revenue
BNBCalc predicts this property will get $136 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 36% 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.
$36,257
Avg annual revenue
68%
Avg occupancy rate
$136
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$80k
Sign up to see the data on 40 all comparables
-$6,810
Profit
Revenue
$33,778
Operating Expenses
$18,071
Operating Income
$15,707
Mortgage & Taxes
$22,517
Profit (Cash Flow)
-$6,810
$83,274
Cash Investment
Down Payment
$66,760
Renos & Furnishing
$6,500
Closing Costs
$10,014
Total
$83,274
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.17%
Cap Rate
4.7%
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
$15,842
Deductible property tax
$3,305
Your total deduction
$40,776
Your adjusted annual income
$150,000 - $40,776 = $109,224
Taxes on $109,224 (30%)
$32,767
Your old tax bill
$45,000
Your new tax bill
$32,767
Estimated tax savings
$12,233
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:
1984
Size:
1,080 sqft
Type:
CONDO
Parking:
-
Heating:
Electric, Central, Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 1,080 sqft
- Garage: No
- Heating: Electric, central, heat pump
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Electric, Central Air, Heat Pump
- View: -
- Parking: -
- Amenities: Dishwasher, Dryer, Microwave, Refrigerator, Vented Exhaust Fan, Washer
- Price per square foot: $309
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R5100070000229005l
- Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)
Tax Info
- Year Assessed: 2023
- Assessed Value: $231,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $333,800
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