Unlock all features! Tap here to upgrade
18202 Vis A Vis Ave, Baton Rouge, LA 70817
3 beds • 3 baths • 2327 sqft • 2 units
$339,400
View on ZillowThis property might be a fair Airbnb investment with a projected 2.98% first-year return on $89,274 initial cash invested.
2.98%
Cash On Cash
8.29%
Cap Rate
1.22
DSCR
$4,904
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,904 income − $4,682 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,274
Downpayment
20%
$67,880
Closing costs
1%
$3,394
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,904
Total Expenses
$4,682
Mortgage P&I
39%
$1,926
Property Taxes
4%
$218
Home Insurance
2%
$119
HOA
1%
$65
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,226