BNBCalc Short Term Rental Rental Arbitrage Analysis 104 Cordillo Pkwy

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$37,080

Profit (Cash Flow)

-$1,941

Cash on Cash Return

-29.4%

Annual Revenue

$37,080

AirDNA projects $209/night at 49% occupancy ($37,404). Airbtics projects $188/night at 54% occupancy ($37,079). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 54% occupancy rate, $188 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,045	$37,097	$52,621	$79,830
Occupancy	44%	56%	63%	68%
Nightly Rate	$135	$172	$218	$307

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Designer Decorated Bright Beach Villa	$71,382	$262	72%	2	3	2	$195	✅	❌	❌	Y / Y	⭐️ 4.9 (80)
Springwood 44 - 2 bedroom Townhouse	$34,199	$146	64%	2	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Awesome Hilton Head Coligny Beach townhome!	$34,846	$196	47%	2	3	1	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (57)
Relaxing 2BR 2nd-Floor \| Balcony \| Pool	$23,974	$168	36%	2	3	2	$202	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Walk To Coligny Beach and Celebration Park - Bikes	$64,907	$269	64%	2	3	3	$170	✅	❌	❌	Y / Y	⭐️ 4.8 (35)
Lush 2BR 2nd-Floor \| Balcony \| Pool	$31,725	$159	51%	2	1	2	$223	✅	❌	❌	Y / Y	⭐️ 5 (39)
Beautiful and 7 minute walk to beach and Coligny	$32,258	$144	58%	2	3	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (83)
Sunset Rentals \| Forest Gardens 86	$20,294	$123	40%	2	1	1	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
Villa Close to Golfing and Beach - 2 Bedrooms	$77,713	$334	63%	2	3	3	$160	✅	✅	❌	Y / Y	⭐️ 4.8 (19)
Hilton Head Tropical Condo: Walk to Coligny Beach!	$79,132	$326	65%	2	1	3	$181	✅	❌	❌	Y / Y	⭐️ 5 (35)
Relaxcation!	$47,535	$187	68%	2	3	3	$130	✅	❌	❌	Y / Y	⭐️ 4.9 (19)
Escape to Hilton Head-2brvilla-Short Walk to Beach	$38,200	$229	44%	2	3	1	$201	✅	❌	❌	Y / Y	⭐️ 5 (1)
Chic Hilton Head Island Condo: Walk to Ocean!	$102,308	$315	86%	2	3	2	$191	✅	❌	❌	Y / Y	⭐️ 4.7 (28)
53 Springwood Villas	$32,897	$141	53%	2	3	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (20)
The Island Happy Place!!! Enjoy and Relax!!	$40,069	$247	42%	2	1	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (95)
107 Springwood \| Walk to Coligny & Beach	$31,279	$125	65%	2	3	2	$170	✅	❌	❌	Y / Y	⭐️ 4.7 (18)
77 Springwood Villa	$23,980	$117	56%	2	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Coastal Condo w/ Discounted Rates: Walk to Beach!	$71,787	$307	60%	2	3	2	$191	✅	❌	❌	Y / Y	⭐️ 4.4 (41)
2BR beachy condo near the ocean with a pool	$26,189	$156	43%	2	1	2	$223	✅	❌	❌	Y / Y	⭐️ 4.4 (18)
Coastal chic 2 bedroom condo, walk to beach & pool	$30,274	$131	60%	2	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (54)
Hilton Head Condo w/ Pool Access ~ 1/2 Mi to Beach	$47,587	$196	57%	2	1	3	$176	✅	❌	❌	Y / Y	⭐️ 4.1 (31)
South end newly renovated first floor 2 bd condo	$24,751	$106	55%	2	1	2	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (220)
Fun 2BR 2nd-Floor \| Patio \| Pool	$36,234	$180	55%	2	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
71 Springwood Villas	$24,543	$121	44%	2	3	1	$200	✅	❌	❌	Y / Y	⭐️ 4.6 (17)
Home away from home	$41,625	$194	57%	2	3	3	$215	✅	❌	❌	Y / Y	⭐️ 5 (14)
Well-Appointed 2BR 2nd-Floor \| Balcony \| Pool	$21,100	$166	30%	2	3	2	$239	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Lemon Villa - includes bikes and golf	$25,145	$135	48%	2	3	1	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Walk to Everything - Beach - Park - Shop HHIBC #6	$44,897	$190	62%	2	3	3	$210	✅	❌	❌	Y / Y	⭐️ 5 (3)
Sunset Rentals- 6104 Treetops	$20,951	$137	38%	2	1	1	$155	✅	❌	❌	Y / Y	⭐️ 4.7 (12)
11 Beach Arbor	$44,763	$190	62%	2	3	1	$193	✅	❌	✅	Y / Y	⭐️ 4 (2)
Perfect Island Getaway	$30,864	$135	62%	2	3	7	$180	✅	❌	❌	Y / Y	⭐️ 5 (38)
Newly updated in Forest Gardens	$42,966	$150	75%	2	1	3	$199	✅	❌	❌	Y / Y	⭐️ 5 (21)
"Sunset Oasis" Condo on HHI	$30,589	$130	60%	2	2	3	$185	✅	❌	❌	Y / Y	⭐️ 4.8 (35)
.5 Mile to Beach 2 bd condo / pool Free parking	$26,179	$123	51%	2	2	1	$140	✅	❌	❌	Y / Y	⭐️ 4.7 (67)
Forest Garden 20 - Coastal Top Floor Villa	$33,663	$134	64%	2	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
Springwood Villa	$37,862	$228	44%	2	3	3	$190	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
>THE Hidden GEM< tennis, bikes, free parking	$36,761	$176	54%	2	2	3	$150	✅	❌	❌	N / Y	⭐️ 5 (76)
Sunny Treetop Getaway w/ tennis and pickleball	$61,433	$215	74%	2	2	2	$150	✅	❌	❌	N / Y	⭐️ 4.8 (79)
'Sea Turtle Nest' 2 Bedroom Beach Hideaway!	$56,572	$361	40%	2	1	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (22)

Return Metrics

-29.4% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,940	-$3,881	-$5,822	-$7,763	-$9,703	-$19,407	-$58,223
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	-$1,940	-$3,881	-$5,822	-$7,763	-$9,703	-$19,407	-$58,223

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-29.4%

Payback Period Days

Return on Investment

-29.4%

104 Cordillo Pkwy Hilton Head Island, South Carolina, 29928-7502

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,279

Zestimate

$37,080

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $209/night at 49% occupancy.Projected nightly rate is $188/night at 54% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$40,584

Avg annual revenue

54%

Avg occupancy rate

$188

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$45k

$75k

$105k

-$1,941

Profit

Revenue

$37,080

Operating Expenses

$16,820

Operating Income

$20,259

Net Effective Rent

$22,200

Profit (Cash Flow)

-$1,941

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-29.4%

Payback Period Days