Unlock all features! Tap here to upgrade
167 Cape Palmetto Point Trl, Edisto Island, SC 29438
3 beds • 3 baths • 1818 sqft
$1,050,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.45% first-year return on $239k initial cash invested.
-21.45%
Cash On Cash
1.8%
Cap Rate
0.28
DSCR
$4,429
Rent
-$4,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,429 income − $8,692 expenses = $4,263 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,429
Total Expenses
$8,692
Mortgage P&I
128%
$5,665
Property Taxes
12%
$534
Home Insurance
8%
$368
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,107