3523 Nina Ferry Pointe Way, White Pine, TN 37890
3 beds • 3 baths • 3301 sqft
$1,280,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -23.32% first-year return on $287k initial cash invested.
-23.32%
Cash On Cash
1.26%
Cap Rate
0.2
DSCR
$3,881
Rent
-$5,574
Cashflow
Cash Flow
$3,881 income − $9,455 expenses = $5,574 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,803
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,881
Total Expenses
$9,455
Mortgage P&I
174%
$6,759
Property Taxes
9%
$362
Home Insurance
12%
$472
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970