Unlock all features! Tap here to upgrade
3289 Twin Mountain Way #20, Pigeon Forge, TN 37863
1 beds • 1 baths • 480 sqft
$399,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -6.34% first-year return on $89,895 initial cash invested.
-6.34%
Cash On Cash
5.23%
Cap Rate
0.84
DSCR
$3,489
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,489 income − $3,964 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,895
Downpayment
20%
$79,900
Closing costs
1%
$3,995
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$3,489
Total Expenses
$3,964
Mortgage P&I
60%
$2,077
Property Taxes
2%
$72
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Couple Retreat! Beautiful 1/1 Cabin! | $3,654 | $182 | 1 | 1 | 0 mi |
Location! Private Log Cabin, Hot Tub, Fireplace | $3,513 | $175 | 1 | 1 | 0.03 mi |
Location Private Log Cabin Hot Tub Fireplace | $3,553 | $177 | 1 | 1 | 0.03 mi |
Location-Quiet-HotTub-Fireplace | $3,674 | $183 | 1 | 1 | 0.04 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