Unlock all features! Tap here to upgrade
260 Roaring Fork Rd APT 110, Gatlinburg, TN 37738
2 beds • 2 baths • 1064 sqft
$337,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.41% first-year return on $82,770 initial cash invested.
-11.41%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$2,754
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $3,541 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,770
Downpayment
20%
$67,400
Closing costs
1%
$3,370
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,754
Total Expenses
$3,541
Mortgage P&I
62%
$1,717
Property Taxes
2%
$65
Home Insurance
4%
$118
HOA
12%
$320
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688