← All properties
Property details
Beds3
Baths2.5
Square feet1,524
Year built2023
Property typeSingle Family
CountyEl Paso County
Proforma Short Term Rental
Cash on Cash8.14%
Cap Rate8.02%
IRR21.62%
DSCR1.35x
Purchase & Financing
| Purchase price | $425,000 |
| Closing costs | $25,500 |
| Down payment (20%) | $85,000 |
| Loan amount | $340,000 |
| Loan points | $6,800 |
| Interest rate | 7.00% |
| Loan term | 30 years |
| Total out of pocket | $117,300 |
Income & Expenses
| Monthly | Annual | |
|---|---|---|
| Gross rent | $2,500 | $30,000 |
| Property taxes | ($141) | ($1,687) |
| Insurance | ($266) | ($3,188) |
| Maintenance | ($119) | ($1,425) |
| Co-hosting | ($312) | ($3,739) |
| Net operating income | $3,058 | $36,697 |
| Mortgage (P&I) | ($2,262) | ($27,144) |
| Net cash flow | $796 | $9,552 |
View full proforma & projections
Projections are based on current rent, taxes, insurance and financing assumptions and are estimates only. Verify all figures independently before investing.