Unlock all features! Tap here to upgrade
5122 Hyde Park Village Ln, North Charleston, SC 29405
3 beds • 3 baths • 1968 sqft
$541,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -6.94% first-year return on $132k initial cash invested.
-6.94%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$4,483
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,413
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,483
Total Expenses
$5,244
Mortgage P&I
61%
$2,723
Property Taxes
4%
$178
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,121
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Front Porch in Park Circle | $3,357 | $178 | 3 | 3 | 0.69 mi |
Park Circle Jewel | $6,223 | $330 | 3 | 2.5 | 0.47 mi |
Chic Park Circle Escape | Private Hot Tub & Yard | $6,846 | $363 | 3 | 2 | 0.19 mi |
Park Circle Charm | Stylish, Clean, & Walkable | $6,318 | $335 | 3 | 2 | 0.26 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality