663 William Hilton Pkwy
Hilton Head Island, South Carolina, 29928
2 bed • 2 bath • 8 guests • $250,000
Annual Revenue
$42,970
Profit (Cash Flow)
$4,204
Cash on Cash Return
5.5%
Annual Revenue
AirDNA projects $181/night at 65% occupancy ($42,970).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.49% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.49%
Cap Rate
9.38%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$11,533
Deductible property tax
$2,750
Your total deduction
$31,720
Your adjusted annual income
$150,000 - $31,720 = $118,279
Taxes on $118,279 (30%)
$35,483
Your old tax bill
$45,000
Your new tax bill
$35,483
Estimated tax savings
$9,516
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com