Unlock all features! Tap here to upgrade
8614 Windsor Hill Blvd, North Charleston, SC 29420
3 beds • 3 baths • 1726 sqft
$412,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -7.78% first-year return on $105k initial cash invested.
-7.78%
Cash On Cash
4.12%
Cap Rate
0.72
DSCR
$2,993
Rent
-$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,993 income − $3,672 expenses = $679 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,580
Closing costs
1%
$4,129
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,993
Total Expenses
$3,672
Mortgage P&I
66%
$1,976
Property Taxes
4%
$114
Home Insurance
5%
$145
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748