Unlock all features! Tap here to upgrade
119 Mountain Bluff Trl, Hendersonville, NC 28792
3 beds • 4 baths • 3782 sqft
$1,045,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.1% first-year return on $238k initial cash invested.
-17.1%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$4,978
Rent
-$3,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,978 income − $8,363 expenses = $3,385 out of pocket
Investment Breakdown
|
Purchase Price
$1046k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,455
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,978
Total Expenses
$8,363
Mortgage P&I
107%
$5,308
Property Taxes
5%
$256
Home Insurance
8%
$385
HOA
1%
$25
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,244