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 -16.55% first-year return on $133k initial cash invested.
-16.55%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$2,574
Rent
-$1,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$2,574
Total Expenses
$4,410
Mortgage P&I
106%
$2,726
Property Taxes
8%
$212
Home Insurance
8%
$196
HOA
2%
$40
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644