150 S Crystal Lakes Dr Unit 3, Saint George, UT 84770
3 beds • 2 baths • 1715 sqft
$530,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.89% first-year return on $129k initial cash invested.
-21.89%
Cash On Cash
1.21%
Cap Rate
0.19
DSCR
$2,089
Rent
-$2,359
Cashflow
Cash Flow
$2,089 income − $4,448 expenses = $2,359 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,089
Total Expenses
$4,448
Mortgage P&I
134%
$2,808
Property Taxes
7%
$136
Home Insurance
9%
$186
HOA
15%
$315
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522