Unlock all features! Tap here to upgrade
5709 Lyons View Pike APT 1326, Knoxville, TN 37919
2 beds • 2 baths • 1230 sqft
$260,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -14.27% first-year return on $75,000 initial cash invested.
-14.27%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$1,245
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
25.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,000
Downpayment
25%
$65,000
Closing costs
4%
$10,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,245
Total Expenses
$2,137
Mortgage P&I
107%
$1,330
Property Taxes
12%
$148
Home Insurance
8%
$100
HOA
26%
$322
Property Management
15%
$187
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
4%
$50
Other
0%
$0
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bearden Executive Rental <8min to UT & Downtown | $1,726 | $93 | 2 | 2 | 1.92 mi |
New Woodland Cottage, Near UT & DT Knox, Fire Pit | $2,802 | $151 | 2 | 2 | 1.97 mi |
family home | $2,857 | $154 | 2 | 1.5 | 1.48 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY