Unlock all features! Tap here to upgrade
36 Windy Acres Knoll Dr, Hendersonville, NC 28792
3 beds • 2 baths • 1584 sqft
$548,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -19.38% first-year return on $133k initial cash invested.
-19.38%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$1,969
Rent
-$2,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,969 income − $4,119 expenses = $2,150 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,481
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,969
Total Expenses
$4,119
Mortgage P&I
138%
$2,726
Property Taxes
11%
$212
Home Insurance
10%
$196
HOA
2%
$40
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492