Unlock all features! Tap here to upgrade
1302 Saw Palmetto St, North Myrtle Beach, SC 29582
3 beds • 3 baths • 2131 sqft
$549,990
View on ZillowThis property looks like a bad Airbnb investment with a projected -27.95% first-year return on $133k initial cash invested.
-27.95%
Cash On Cash
-0.78%
Cap Rate
-0.13
DSCR
$0
Rent
-$3,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,109
Mortgage P&I
27520000%
$2,752
Property Taxes
1650000%
$165
Home Insurance
1920000%
$192
HOA
0%
$0
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