92 High Bluff Rd Hilton Head Island, South Carolina, 29926
3 bed • 4 bath • 9 guests
Est. $3,837/mo
Inquire about this property
Contact Agent
$965,300
Zestimate
Airbnb Investor Score
-$2,561
Annual Profit
6.4%
Cap Rate
-1.3%
Cash on Cash
$74,809
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $425/night at 54% occupancy.Projected nightly rate is $266/night at 65% occupancy.
Top 21% 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.
$64,738
Avg annual revenue
65%
Avg occupancy rate
$266
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$110k
$160k
Sign up to see the data on 40 all comparables
-$2,561
Profit
Revenue
$74,809
Operating Expenses
$23,405
Operating Income
$51,404
Mortgage & Taxes
$53,965
Profit (Cash Flow)
-$2,561
$193,000
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$9,000
Closing Costs
$24,000
Total
$193,000
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.32%
Cap Rate
6.42%
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
$37,969
Deductible property tax
$7,920
Your total deduction
$83,058
Your adjusted annual income
$150,000 - $83,058 = $66,942
Taxes on $66,942 (30%)
$20,083
Your old tax bill
$45,000
Your new tax bill
$20,083
Estimated tax savings
$24,917
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:
0.43 sqft
Year built:
1987
Size:
2,477 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Electric, Heat Pump, Zoned
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.43 sqft
- Building area: 2,477 sqft
- Garage: Yes
- Heating: Electric, heat pump, zoned
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Electric
- View: Golf Course, Trees/Woods
- Parking: Driveway, Garage, Two Car Garage
- Amenities: Double Oven, Dryer, Dishwasher, Disposal, Gas Range, Microwave, Refrigerator, Wine Cooler, Washer
- Price per square foot: $389
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: R51000200A03040000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $799,400
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $965,300
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