30 Firethorn Ln Hilton Head Island, South Carolina, 29928
4 bed • 5 bath • 14 guests
Est. $9,348/mo
This property is for sale!
Contact Agent
$166,442
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$349
Profit
Revenue
$166,442
Operating Expenses
$35,317
Operating Income
$131,124
Mortgage & Taxes
$131,473
Profit (Cash Flow)
-$349
$459,520
Cash Investment
Down Payment
$389,800
Renos & Furnishing
$11,250
Closing Costs
$58,470
Total
$459,520
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.07%
Cap Rate
6.72%
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
$92,502
Deductible property tax
$19,295
Your total deduction
$170,670
Your adjusted annual income
$150,000 - $170,670 = -$20,670
Taxes on -$20,670 (30%)
-$6,201
Your old tax bill
$45,000
Your new tax bill
-$6,201
Estimated tax savings
$51,201
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:
1999
Size:
2,759 sqft
Type:
SFR
Parking:
2
Heating:
HEAT PUMP
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: -
- Building area: 2,759 sqft
- Garage: Yes
- Heating: Heat pump
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 4115
- Land Use: Residential
- Parcel Number: R550 018 000 0165 0000
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2022
- Assessed Value: $42,000
- County Est. Land Value: $400,000
- Assessed Land Value: $16,000
- County Est. Structure Value: $650,000
Market Estimate: $1,686,137
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 02/24/21 | $1,050,000 | 52% | Douglas Fair, Claudine Schwartz Fair |
| 02/15/18 | $760,000 | 88% | Anthony J Riggle, Kimberly L Riggle |
| 10/02/15 | $0 | 0% | Williamson,Donald G Living Trust |
| 02/03/14 | $0 | 0% | Donald G Williamson |
Ownership
- Name: Douglas Fair
- Owner Occupied: Yes
- Owner Mailing Address: 30 Firethorn Ln, Hilton Head Island, Sc 29928
- Years Owned: 35
- Home Equity: $1,067,750
- Mortgage Balance Remaining: $548,250
- 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