Unlock all features! Tap here to upgrade
239 Bearwallow Mountain Rd, Hendersonville, NC 28792
3 beds • 4 baths • 4162 sqft
$857,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -16.79% first-year return on $198k initial cash invested.
-16.79%
Cash On Cash
2.98%
Cap Rate
0.45
DSCR
$4,879
Rent
-$2,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,879 income − $7,651 expenses = $2,772 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,578
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,879
Total Expenses
$7,651
Mortgage P&I
96%
$4,707
Property Taxes
6%
$289
Home Insurance
6%
$313
HOA
0%
$0
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,220