Unlock all features! Tap here to upgrade
2620 Painted Trillium Ct., Myrtle Beach, SC 29579
3 beds • 3 baths • 3129 sqft
$770,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -23.9% first-year return on $180k initial cash invested.
-23.9%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$1,567
Rent
-$3,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,701
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,567
Total Expenses
$5,147
Mortgage P&I
240%
$3,758
Property Taxes
13%
$206
Home Insurance
18%
$280
HOA
10%
$150
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$392