• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1054 Pine Dr., Myrtle Beach, SC 29577
$259,9993 beds • 2 baths • 1100 sqft

This property looks like a bad Long-Term investment with a projected -2.59% first-year return on $54,600 initial cash invested.

Cash On Cash
-2.59%
Cap Rate
6.3%
Rent
$1,965
Cashflow
-$118
Rent Confidence:  High
Annual
$23,580
Median
$2,000
Avg
$1,991
Samples
25
Financing

Purchase Price  $260k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $54,600
Downpayment  20% $52,000
Closing costs  1% $2,600
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,965
Total Expenses  $2,083
Mortgage P&I  70% $1,384
Property Taxes  5% $98
Home Insurance  5% $91
PManagement  10% $196
CapEx  5% $98
Vacancy  6% $118
Maintenance  5% $98
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11644 Sturat Square Cir$20003211000.8 mi
21644 Stuart Square Cir$23003211000.8 mi
31601 Stuart Square Cir$20003211000.9 mi
490 Freedom Way$18003212000.4 mi
5958 Ashley Dr$18903211840.6 mi
6624 Bonaventure Dr$19503212001.2 mi
7703 Beach Walk Pl$160032.511001.3 mi
81315 Melanie Ln$22003212421.1 mi
91208 Rosehaven Dr$22003212001.7 mi
10402 Beach Walk Pl, Unit 402$16003212501.3 mi
1134 Foxcroft Ln$21003212002.2 mi
121406 Tranquility Ln$22003213001.1 mi
132000 Greens Blvd, Apt 36B$17503211902.5 mi
142000 Greens Blvd, Apt 22C$18003211902.6 mi
151779 Low Country Pl, Unit 57$20003214001 mi
161749 Sea Pines Blvd$25993214001.4 mi
171053 Pinwheel Loop$170032.513090.8 mi
181000 Pembroke Ct$195032.513001.1 mi
19998 Pinnacle Ln, Unit Main$210032.513191 mi
201779 Low Country Pl, Apt D$190032.513901 mi
211782 Low Country Pl, Apt F$200032.514001 mi
2221 Foxcroft Ln$2100322.2 mi
234 Foxcroft Ln$2100322.2 mi
241631 Low Country Blvd, Unit A$175032.514500.8 mi
251676 Citadel Ln$21753214702.4 mi

Projections