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 -11.4% first-year return on $109k initial cash invested.
-11.4%
Cash On Cash
3.15%
Cap Rate
0.55
DSCR
$2,663
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,663 income − $3,702 expenses = $1,039 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
$2,663
Total Expenses
$3,702
Mortgage P&I
78%
$2,074
Property Taxes
6%
$157
Home Insurance
6%
$152
HOA
2%
$40
Property Management
15%
$399
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666