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 -26.17% first-year return on $180k initial cash invested.
-26.17%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$910
Rent
-$3,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$910 income − $4,830 expenses = $3,920 out of pocket
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
$910
Total Expenses
$4,830
Mortgage P&I
413%
$3,758
Property Taxes
23%
$206
Home Insurance
31%
$280
HOA
16%
$150
Property Management
15%
$136
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$228