Unlock all features! Tap here to upgrade
128 Country Town Dr #130, Columbia, SC 29212
4 beds • 2 baths • 2066 sqft • 2 units
$246,000
View on ZillowThis property might be a fair Airbnb investment with a projected 3.73% first-year return on $75,660 initial cash invested.
3.73%
Cash On Cash
7.93%
Cap Rate
1.29
DSCR
$3,244
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $3,009 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$3,244
Total Expenses
$3,009
Mortgage P&I
39%
$1,260
Property Taxes
3%
$102
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
PAIJA PALACE-FOREST | $2,456 | $117 | 2 | 1.5 | 0.05 mi |
IRMO Townhouse Newly renovated | $1,532 | $73 | 2 | 1.5 | 0.06 mi |
Irmo Townhouse | $2,057 | $98 | 2 | 1.5 | 0.07 mi |
Modern Carolina family place | $2,896 | $138 | 2 | 1.5 | 0.09 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