810 Kings Oak Ct 5 Daniel Island, SC, 29492
2 bed β’ 2 bath β’ 6 guests
Est. $2,686/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$11,811
Annual Profit
4.6%
Cap Rate
-8.7%
Cash on Cash
$45,561
Annual Revenue
This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
AirDNA projects $271/night at 32% occupancy ($31,673.95). Airbtics projects $189/night at 66% occupancy ($45,560).
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$48,489
Avg annual revenue
66%
Avg occupancy rate
$189
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$60k
$80k
Sign up to see the data on 10 all comparables
-$11,811
Profit
Revenue
$45,561
Operating Expenses
$19,603
Operating Income
$25,958
Mortgage & Taxes
$37,769
Profit (Cash Flow)
-$11,811
$135,277
Cash Investment
Down Payment
$111,980
Renos & Furnishing
$6,500
Closing Costs
$16,797
Total
$135,277
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.73%
Cap Rate
4.63%
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
$26,573
Deductible property tax
$5,543
Your total deduction
$68,177
Your adjusted annual income
$150,000 - $68,177 = $81,823
Taxes on $81,823 (30%)
$24,547
Your old tax bill
$45,000
Your new tax bill
$24,547
Estimated tax savings
$20,453
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:
-
Size:
-
Type:
OTHER
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: OTHER
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -