Unlock all features! Tap here to upgrade
81 E Brushy Canyon St, Saratoga Springs, UT 84045
3 beds • 3 baths • 1470 sqft
$444,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -22% first-year return on $111k initial cash invested.
-22%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$1,312
Rent
-$2,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,980
Closing costs
1%
$4,449
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,312
Total Expenses
$3,355
Mortgage P&I
173%
$2,276
Property Taxes
12%
$159
Home Insurance
12%
$156
HOA
10%
$135
Property Management
15%
$197
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$328