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 -29.91% first-year return on $297k initial cash invested.
-29.91%
Cash On Cash
-0.51%
Cap Rate
-0.08
DSCR
$1,616
Rent
-$7,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,616 income − $9,021 expenses = $7,405 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
$1,616
Total Expenses
$9,021
Mortgage P&I
420%
$6,780
Property Taxes
62%
$1,000
Home Insurance
29%
$465
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404