Unlock all features! Tap here to upgrade
1004 Sand Dollar Ct., North Myrtle Beach, SC 29582
3 beds • 2 baths • 1589 sqft
$466,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -27.52% first-year return on $116k initial cash invested.
-27.52%
Cash On Cash
-0.84%
Cap Rate
-0.14
DSCR
$0
Rent
-$2,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,320
Closing costs
1%
$4,666
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,660
Mortgage P&I
23340000%
$2,334
Property Taxes
960000%
$96
Home Insurance
1800000%
$180
HOA
500000%
$50
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0
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