Unlock all features! Tap here to upgrade
100 Parkstone Dr #A-b, Greenville, SC 29609
4 beds • 4 baths • 1852 sqft • 2 units
$462,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -1.74% first-year return on $121k initial cash invested.
-1.74%
Cash On Cash
5.94%
Cap Rate
1.01
DSCR
$4,736
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,736 income − $4,912 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$92,560
Closing costs
1%
$4,628
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,736
Total Expenses
$4,912
Mortgage P&I
48%
$2,276
Property Taxes
4%
$200
Home Insurance
3%
$164
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,184
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 2-Bedroom Pet-Friendly Home 10 mins Downtown | $1,580 | $98 | 2 | 1.5 | 0.02 mi |
House Near BJU, Furman, NGU & Town | $2,515 | $156 | 2 | 1 | 0.75 mi |
Private 3BR Home w/ Porch, Deck & Fire Pit | $3,031 | $188 | 3 | 2 | 0.1 mi |
Paris Mtn. Loft Home - State Park Pass Included | $3,240 | $201 | 3 | 1.5 | 0.04 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality