Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
171 Greendale Lane
McDonald, TN 37353
Asking Price
$2.20M
Cap Rate
7.6%
Asset Type
Note-loan
Class
Class B
What's Special
6BD/8BA · Sleeps 30 · Heated Pool · Chef's Kitchen · 4+ Acres · McDonald, TN <p>**Asking Price:** $2,200,000 | Listed with Broker</p><p> - **Appraised Value (Oct 2025):** $2,520,000</p><p> - **Built-In Equity After Repairs:** ~$199,000</p><p> - **Gross Revenue (8 Months):** $165,000</p><p> - **Forward Bookings on the Books:** $53,000+ — transfers at closing</p><p> - **Projected Annual Revenue:** $260,000</p><p> - **Stabilized NOI:** $104,000–$117,000</p><p> - **Net Margin:** 40–45%</p><p> - **Cash-on-Cash Yield:** ~7.6% (stabilized, on purchase price)</p><p> - **ADR:** $
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
3.64%
DSCR
0.61
Underwater
Cash-on-Cash
-7.67%
Monthly Payment
$10,884.4
Annual Cash Flow
$-50,612.796