Investing in Sullivan's Island, SC — Market Analysis
Sullivan's Island sits at the luxury end of the South Carolina investment market, with a median home price around $2,500,000. Sullivan's Island is a coastal market, which changes the underwriting in two specific ways: insurance is a far larger line item than an inland comp, and windstorm or flood coverage may be written separately from the hazard policy. Both flow directly into your DSCR ratio.
Buying a rental property in Sullivan's Island on a DSCR loan means putting a minimum of $500,000 down (20% of purchase price), leaving a loan amount of $2,000,000 at 80% LTV. At current DSCR investor pricing near 7.50%, principal and interest on that loan runs about $13,984 per month. Add Charleston County property taxes of roughly $2,042/month, landlord insurance of about $1,917/month, and an HOA/master-association allowance of $320/month, and your all-in PITIA lands near $18,263/month. That PITIA figure — not the P&I — is what the lender divides your rent into.
A long-term lease in Sullivan's Island should generate roughly $7,850/month in gross rent. Against a PITIA of $18,263, that produces an estimated DSCR ratio of 0.43x. That is well below the 1.0 threshold on a long-term lease, which is typical for a market at this price point. Financing here generally works one of three ways — a larger down payment, a no-ratio DSCR product, or qualifying on short-term rental revenue instead of long-term rent.
If you intend to operate the property as a short-term rental, estimated gross nightly revenue in Sullivan's Island is around $16,875/month across a full year. Lenders do not credit gross STR revenue dollar-for-dollar — they typically haircut it 25%–30% for vacancy, cleaning, platform fees, and management. Applying a 28% haircut gives an effective $12,150/month, or a DSCR ratio of 0.67x. Even on short-term revenue this is a tight file, so plan on a larger down payment or a no-ratio structure.
Two South Carolina-specific items to build into your model: South Carolina assesses owner-occupied homes at 4% but non-owner-occupied rentals at 6% and removes the school operating credit, which roughly doubles the tax bill after a rental purchase; coastal counties also require accommodations tax registration for nightly rentals. In Sullivan's Island specifically, effective property tax on investment property runs around 0.98% of value annually — about $24,500 a year at the median price — and landlord insurance near $23,000 a year.
On return metrics, Sullivan's Island pencils to an estimated cap rate of 2.34% using a 62% NOI margin, and a gross rent multiplier of 26.5. Monthly cash flow on a long-term lease at 20% down is estimated at $10,413 negative. Negative cash flow at 20% down is common in appreciation-led markets; investors here typically increase the down payment, buy below median, add a unit, or run the property short-term to close the gap.

