Short Term Rental Analysis

663 William Hilton Pkwy

Hilton Head Island, South Carolina

2 bed

2 bath

8 guests

$250,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $181

AirDna Occupancy: 65%

Avg Daily Rate

Annual Revenue
$42,970

Occupancy Rate

237 Days/Year

65%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$42,970

Operating Expenses

-$19,506

Operating Income

$23,464

Mortgage & Taxes

-$19,260

Profit (Cash Flow)

$4,204

Get a Free Property Analysis

Want to see how much a property would make on Airbnb? All you need is an address to project your short term rental income. Go from a Zillow listing to complete financial analysis in seconds.

Return Metrics

6.09% cash-on-cash return is a decent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

6.09%

Cap Rate

9.38%

Cash Investment Summary

You will need $69,000 in cash to and renovate this property

Down Payment

-$62,500

Furniture & Renovations

-$6,500

Closing Costs

$0