Unlock all features! Tap here to upgrade
1525 Mossy Branch Way, Mount Pleasant, SC 29464
3 beds • 3 baths • 2998 sqft
$2,267,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -23.52% first-year return on $494k initial cash invested.
-23.52%
Cash On Cash
1.19%
Cap Rate
0.19
DSCR
$6,000
Rent
-$9,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2267k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$494k
Downpayment
20%
$453k
Closing costs
1%
$22,672
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,000
Total Expenses
$15,683
Mortgage P&I
195%
$11,689
Property Taxes
5%
$311
Home Insurance
13%
$803
HOA
0%
$0
Property Management
15%
$900
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,500