BNBCalc Short Term Rental Rental Arbitrage Analysis 104 Cordillo Parkway, Hilton Head Island, SC, USA

2 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Report by:

Shannon Hassell

hassell.shannon@gmail.com

Annual Revenue

$43,216

Profit (Cash Flow)

$8,198

Cash on Cash Return

102.8%

Annual Revenue

$43,216

AirDNA projects $204/night at 58% occupancy ($43,215).

BNB Calc projects a 57.99999999999999% occupancy rate, $204 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

102.79% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,197	$16,395	$24,592	$32,790	$40,988	$81,976	$245,928
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$8,197	$16,395	$24,592	$32,790	$40,988	$81,976	$245,928

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

102.79%

Payback Period Days

355

Return on Investment

102.79%

104 Cordillo Pkwy Hilton Head Island, South Carolina, 29928

2 bed • 1.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$43,216

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,198

Profit

Revenue

$43,216

Operating Expenses

$17,018

Operating Income

$26,198

Net Effective Rent

$18,000

Profit (Cash Flow)

$8,198

$7,975

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$1,600

Total

$7,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

102.79%

Payback Period Days

355

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

43,560 sqft

Year built:

Size:

Type:

CONDO

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Condominium

Stories: 0

Lot size: 43,560 sqft

Building area: -

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: R552 015 000 0203 0000

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed: 0

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
10/22/15	$30,000	0%	Federal Natl Mtg Assn

Ownership

Name:

Owner Occupied: No

Owner Mailing Address: 2660 Ellington Rd, South Windsor, Ct 06074

Years Owned: 24

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Hilton Head Island School For The Creative Arts with 4/10 star rating
Middle School: Hilton Head Island Middle School with 5/10 star rating
High School: Hilton Head Island High School with 7/10 star rating