REI Lense

REI Lense

Unlock all features! Tap here to upgrade

5337 Pittman Center Rd, Sevierville, TN 37876

3 beds • 2 baths • 1320 sqft

Email

This property looks like a bad Airbnb investment with a projected -8.53% first-year return on $119k initial cash invested.

-8.53%

Cash On Cash

4.33%

Cap Rate

0.71

DSCR

$3,605

Rent

-$845

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$3,605 income − $4,450 expenses = $845 out of pocket

Income$3,605Out of Pocket$845Mortgage P&I$2,43267%Property Taxes$1133%Insurance$1755%Management$54115%CapEx$1444%Maintenance$1444%Other$90125%

Investment Breakdown

|

Purchase Price

$480k

Downpayment

20.0%

Interest Rate

6.5%

Mortgage Duration

30yr.

Cash To Invest

Total

$119k

Downpayment

20%

$96,040

Closing costs

1%

$4,802

Rehab

0%

$0

Furnishing

4%

$18,000

Cashflow

Total Income

$3,605

Total Expenses

$4,450

Mortgage P&I

67%

$2,432

Property Taxes

3%

$113

Home Insurance

5%

$175

HOA

0%

$0

Property Management

15%

$541

CapEx

4%

$144

Vacancy

0%

$0

Maintenance

4%

$144

Other

25%

$901

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis