Unlock all features! Tap here to upgrade
5162 Bridge Street Hwy, Saint Martinville, LA 70582
3 beds • 2 baths • 2159 sqft
$162,500
View on ZillowThis property might be a fair Airbnb investment with a projected 2.72% first-year return on $52,125 initial cash invested.
2.72%
Cash On Cash
7.6%
Cap Rate
1.24
DSCR
$1,966
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $1,848 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,125
Downpayment
20%
$32,500
Closing costs
1%
$1,625
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,966
Total Expenses
$1,848
Mortgage P&I
42%
$832
Property Taxes
1%
$14
Home Insurance
3%
$57
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492