Unlock all features! Tap here to upgrade
3052 Snow Canyon Pkwy #8, Saint George, UT 84770
3 beds • 4 baths • 3548 sqft
$1,974,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -24.28% first-year return on $433k initial cash invested.
-24.28%
Cash On Cash
1.19%
Cap Rate
0.19
DSCR
$6,140
Rent
-$8,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,140 income − $14,891 expenses = $8,751 out of pocket
Investment Breakdown
|
Purchase Price
$1974k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$395k
Closing costs
1%
$19,742
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,140
Total Expenses
$14,891
Mortgage P&I
170%
$10,462
Property Taxes
8%
$513
Home Insurance
12%
$718
HOA
4%
$250
Property Management
15%
$921
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,535