Interactive Cash Flow Analysis

Disclaimer: The following program is for illustration purposes only. It is not a guarantee of purchase price or how rental property will perform. All rental projections are based on property that a rental management company would rate as "premium" or "five-star" and is in excellent condition. Waterfront and Links, Sea Pines Real Estate Company, its' employees and agents cannot guarantee the accuracy in case of error or mistake. The user is advised to seek assistance from a tax professional, such as an accountant or attorney.

How To Use: Simply click next to a property of your choice, OR 1) Select a price range. 2) Properties within selected range will highlight. 3) Select a property from the list of descriptions.

Properties Under $500,000

Properties From $500,000 to $999,000

Properties From $1 Million to $2 million

Properties Over $2 Million
SEA PINES CONDOS/VILLA
Harbour and Sound View Condos/Villas
1-BR Ketch Court
2-BR Beachside Tennis
3-BR Caravel Court
Golf View Condos/Villas
2-BR Plantation Club
3-BR Heritage Villas
Oceanfront and Ocean-Oriented Homes
6-BR Oceanfront Home
6-BR Second Row Home
FOREST BEACH
Oceanfront
1-BR The Breakers
2-BR The SeaCrest
Near Ocean
2-BR Hilton Head Cabanas
 
PALMETTO DUNES
Oceanfront Condos/Villas
1-BR Hampton Place
2-BR Captains Walk
3-BR Villamare
Near Ocean Condos/Villas
2-BR The Moorings
2-BR Centrecourt
Near-Ocean Homes
4-BR Home 1/2 mile to beach
SHIPYARD CONDOS/VILLA
Golf View Condos/Villas
2-BR Beachwalk
3-BR Tennismaster
Singleton and Bradley Beach
Near-Ocean Homes
6-BR 5th Row Home

Investment Analysis
Projected Gross Rental Income
Less 20%-25% Rental Management Fee
Cleaning Fees for 20 Departures
Net Rental Income
Annual Expenses
Property Owner Association Fees
Condo/Villa Regime Fees
Real Estate Tax
Property Insurance
Electric (Heating and A/C)
Phone
Cable TV
Pool Maintenance
Yard Maintenance
Water and Sewer
Trash Removal/Pest Services
Total Expenses
Net Rental Income
Net Income/Loss
 

Need Financing?
Estimated Purchase Price
Loan Amount
(80% of Purchase Price if empty)		 $
Interest Rate
(...or enter rate of your choice)		 %
Annual Mortgage Payment