Unlock all features! Tap here to upgrade
313 Dorchester Manor Blvd, North Charleston, SC 29420
3 beds • 2 baths • 1236 sqft
$268,500
View on ZillowThis property might be a fair Airbnb investment with a projected 2.74% first-year return on $74,385 initial cash invested.
2.74%
Cash On Cash
7.3%
Cap Rate
1.23
DSCR
$3,349
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,349 income − $3,179 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,385
Downpayment
20%
$53,700
Closing costs
1%
$2,685
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,349
Total Expenses
$3,179
Mortgage P&I
40%
$1,330
Property Taxes
4%
$146
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837