9 J C Long Blvd Isle of Palms, South Carolina, 29451
6 bed • 5 bath • 18 guests
Est. $12,926/mo
This property is for sale!
Contact
test at Test
$238,431
Annual Revenue
BNBCalc predicts this property will get $837 per night with 67% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 26% 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.
$208,262
Avg annual revenue
67%
Avg occupancy rate
$837
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$65k
$185k
$305k
$435k
Sign up to see the data on 40 all comparables
$11,959
Profit
Revenue
$238,431
Operating Expenses
$44,676
Operating Income
$193,755
Mortgage & Taxes
$181,796
Profit (Cash Flow)
$11,959
$635,100
Cash Investment
Down Payment
$539,000
Renos & Furnishing
$15,250
Closing Costs
$80,850
Total
$635,100
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.88%
Cap Rate
7.18%
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
$127,907
Deductible property tax
$26,680
Your total deduction
$135,253
Your adjusted annual income
$150,000 - $135,253 = $14,747
Taxes on $14,747 (30%)
$4,424
Your old tax bill
$45,000
Your new tax bill
$4,424
Estimated tax savings
$40,576
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:
4,792 sqft
Year built:
2005
Size:
2,828 sqft
Type:
SFR
Parking:
-
Heating:
Heat Pump
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 4,792 sqft
- Building area: 2,828 sqft
- Garage: No
- Heating: Heat pump
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 568-11-00-148
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2024
- Assessed Value: $96,540
- County Est. Land Value: $950,000
- Assessed Land Value: -
- County Est. Structure Value: $659,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/16/21 | $1,609,000 | 100% | Zsp Top Llc |
| 08/06/20 | $0 | 0% | R & L Iop Llc |
| 07/16/20 | $1,225,000 | 80% | Rodney A Howard, Laurie Howard |
| 11/01/16 | $0 | 0% | 9 Jc Long Llc |
| 09/01/05 | $1,600,000 | 100% | Mark J Cumins |
| 03/07/05 | $0 | 0% | Avrum B Bebergal |
| 01/12/05 | $545,000 | 100% | John M Sullivan |
| 06/21/04 | $2,000,000 | 100% | John E Littlefield |
Ownership
- Name: Zsp Top Llc
- Owner Occupied: No
- Owner Mailing Address: 1920 Carolina Towne Ct, Mount Pleasant, SC 29464
- Years Owned: 40
- Home Equity: $1,942,000
- Mortgage Balance Remaining: $800,000
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No