Unlock all features! Tap here to upgrade
1422 Tipton Station Rd, Knoxville, TN 37920
beds • 0 baths • 1859 sqft • 2 units
$499,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -4.62% first-year return on $105k initial cash invested.
-4.62%
Cash On Cash
5.67%
Cap Rate
0.92
DSCR
$4,682
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,682 income − $5,086 expenses = $404 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,682
Total Expenses
$5,086
Mortgage P&I
55%
$2,581
Property Taxes
2%
$84
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Little Lodge | $2,037 | $108 | 2 | 1 | 0.02 mi |
Peaceful Cottage in South Knoxville | $2,452 | $130 | 2 | 1 | 0.22 mi |
Cozy Quirky Cabin Getaway | $1,886 | $100 | 2 | 1 | 1.03 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