Unlock all features! Tap here to upgrade
240 Horseshoe Bend Rd E, Signal Mountain, TN 37377
3 beds • 3 baths • 4252 sqft
$1,081,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -23.52% first-year return on $245k initial cash invested.
-23.52%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$2,516
Rent
-$4,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $7,320 expenses = $4,804 out of pocket
Investment Breakdown
|
Purchase Price
$1082k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,815
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$7,320
Mortgage P&I
213%
$5,360
Property Taxes
14%
$342
Home Insurance
16%
$402
HOA
0%
$8
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629