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 -30.43% first-year return on $297k initial cash invested.
-30.43%
Cash On Cash
-0.63%
Cap Rate
-0.1
DSCR
$1,370
Rent
-$7,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,370 income − $8,903 expenses = $7,533 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
$1,370
Total Expenses
$8,903
Mortgage P&I
495%
$6,780
Property Taxes
73%
$1,000
Home Insurance
34%
$465
HOA
0%
$0
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$342