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 -14.17% first-year return on $111k initial cash invested.
-14.17%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$2,710
Rent
-$1,316
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
$2,710
Total Expenses
$4,026
Mortgage P&I
84%
$2,276
Property Taxes
6%
$159
Home Insurance
6%
$156
HOA
5%
$135
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678