Unlock all features! Tap here to upgrade
2251 Upper Middle Creek Rd #4, Sevierville, TN 37876
4 beds • 3 baths • 2664 sqft
$649,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -5.03% first-year return on $195k initial cash invested.
-5.03%
Cash On Cash
4.67%
Cap Rate
0.81
DSCR
$5,605
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,605 income − $6,421 expenses = $816 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
30.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
30%
$195k
Closing costs
0%
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,605
Total Expenses
$6,421
Mortgage P&I
56%
$3,116
Property Taxes
4%
$215
Home Insurance
4%
$227
HOA
3%
$173
Property Management
15%
$841
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,401
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Amazing Views & 5 miles from Dollywood / Parkway 4 bedroom + game room + WiFi | $6,287 | $390 | 4 | 3 | 0 mi |
Fall Getaway• Mountain Views• Hot Tub• Dollywood | $5,658 | $351 | 4 | 3 | 0 mi |
"On The Rocks" 4 Bedroom Cabin | $7,109 | $441 | 4 | 3 | 0.04 mi |
Panoramic MtnVws-EVChgr-PoolTbl-HotTub-NearDlywood | $5,336 | $331 | 4 | 3 | 0.06 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality