Unlock all features! Tap here to upgrade
354 Mountain Farms Rd, Signal Mountain, TN 37377
3 beds • 2 baths • 2818 sqft
$1,329,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -31% first-year return on $297k initial cash invested.
-31%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$1,098
Rent
-$7,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,098 income − $8,772 expenses = $7,674 out of pocket
Investment Breakdown
|
Purchase Price
$1329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,290
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,098
Total Expenses
$8,772
Mortgage P&I
617%
$6,780
Property Taxes
91%
$1,000
Home Insurance
42%
$465
HOA
0%
$0
Property Management
15%
$165
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$274