Unlock all features! Tap here to upgrade
2040 E Wilmington Ave, Salt Lake City, UT 84109
3 beds • 2 baths • 2128 sqft
$1,595,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -23.47% first-year return on $353k initial cash invested.
-23.47%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$4,135
Rent
-$6,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,135
Total Expenses
$11,039
Mortgage P&I
198%
$8,202
Property Taxes
7%
$295
Home Insurance
13%
$558
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning Sugarhouse Home- Near Mtns & Downtown SLC | $4,161 | $190 | 3 | 2 | 0.63 mi |
Cheerful 3-bedroom with hot tub | $4,774 | $218 | 3 | 2 | 0.49 mi |
Long-Term? TNJW Sugarhouse Home! 3Bd 2Bath-Pets? | $4,314 | $197 | 3 | 2 | 0.66 mi |
Sugarhouse Bunglow! Ski SLC! Pets! 30+ day stays! | $4,687 | $214 | 3 | 2 | 0.36 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality