REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
220 Old Tusculum Rd, Antioch, TN 37013
$270,000 • 4 beds • 2 baths • 1550 sqft
This property looks like a bad Long-Term investment with a projected -3.94% first-year return on $56,700 initial cash invested.
Cash On Cash
-3.94%
Cap Rate
6.02%
Rent
$2,070
Signal: Med.
Cashflow
-$186
Financing
Purchase Price $270k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $56,700
Downpayment $54,000
Closing costs $2,700
Rehab $0
Furnishing $0
Cashflow
Total Income $2,070
Total Expenses $2,256
Mortgage P&I $1,437
Property Taxes $186
Home Insurance $94
PManagement $207
CapEx $104
Vacancy $124
Maintenance $104
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 320 Brewer Dr | $2600 | 4 | 2 | 1589 | 0.8 mi |
| 2 | 4945 Cimarron Way | $1850 | 4 | 1.5 | 1544 | 0.7 mi |
| 3 | 4960 Algonquin Trl | $1650 | 4 | 2 | 1700 | 1 mi |
| 4 | 605 St Cloud Dr | $2000 | 4 | 2 | 1750 | 1.3 mi |
| 5 | 501 Bell Trace Ln | $2070 | 4 | 2 | 1669 | 2.6 mi |
| 6 | 501 Bell Trace Ln | $2070 | 4 | 2 | 1669 | 2.6 mi |
| 7 | 4911 Pearson Pl | $2215 | 4 | 2 | 1800 | 1.8 mi |
| 8 | 920 Ilawood Dr | $1970 | 4 | 2.5 | 1600 | 1.9 mi |
| 9 | 4909 Algonquin Trl | $2500 | 4 | 2 | 1930 | 1.1 mi |
| 10 | 205 Joann Ct | $2300 | 4 | 2 | 2100 | 0.3 mi |
| 11 | 308 Brittany Park Pl | $1995 | 4 | 2 | 1260 | 1.6 mi |
| 12 | 5409 Eulala Dr | $1995 | 4 | 2.5 | 1834 | 0.7 mi |
| 13 | 324 Melpar Dr | $2195 | 4 | 2 | 2000 | 1.4 mi |
| 14 | 4903 Raywood Ln | $2250 | 4 | 1.5 | 1400 | 2.1 mi |
| 15 | 173 Ocala Dr | $2349 | 4 | 2.5 | 1974 | 0.5 mi |
| 16 | 433 Barkley Ct | $2095 | 4 | 2 | 2.5 mi | |
| 17 | 5561 Oak Chase Dr | $2195 | 4 | 2 | 2.5 mi | |
| 18 | 166 Suzanne Dr | $1528 | 3 | 2 | 1454 | 0.7 mi |
| 19 | 508 Ashlawn Cir | $1745 | 3 | 2 | 1660 | 0.6 mi |
| 20 | 5510 Country Dr, Apt 64 | $1700 | 3 | 2 | 1480 | 1.1 mi |
| 21 | 5510 Country Dr | $1650 | 3 | 2 | 1480 | 1.1 mi |
| 22 | 505 Janice Dr | $1800 | 3 | 2 | 1650 | 0.9 mi |
| 23 | 665 Roxanne Dr | $2140 | 3 | 2 | 1451 | 0.9 mi |
| 24 | 150 Delvin Dr | $2495 | 4 | 2.5 | 2550 | 0.6 mi |
| 25 | 5023 Packard Dr | $2650 | 3 | 2 | 1459 | 1.3 mi |