Unlock all features! Tap here to upgrade
3251 S Hawk Dr Unit 10229, Saratoga Springs, UT 84045
3 beds • 2 baths • 1420 sqft
$435,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.1% first-year return on $109k initial cash invested.
-17.1%
Cash On Cash
1.61%
Cap Rate
0.28
DSCR
$1,665
Rent
-$1,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $3,223 expenses = $1,558 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,665
Total Expenses
$3,223
Mortgage P&I
125%
$2,074
Property Taxes
9%
$157
Home Insurance
9%
$152
HOA
2%
$40
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416