1364 365 N Midway, Utah, 84049-6408
4 bed • 3.5 bath • 12 guests
Est. $3,776/mo
This property is for sale!
Contact Agent
$57,263
Annual Revenue
BNBCalc predicts this property will get $441 per night with 50% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 78% of comparables
Top 44% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$80,645
Avg annual revenue
50%
Avg occupancy rate
$441
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$75k
$130k
$185k
Sign up to see the data on 40 all comparables
-$16,963
Profit
Revenue
$57,263
Operating Expenses
$21,124
Operating Income
$36,139
Mortgage & Taxes
$53,102
Profit (Cash Flow)
-$16,963
$191,931
Cash Investment
Down Payment
$157,440
Renos & Furnishing
$10,875
Closing Costs
$23,616
Total
$191,931
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.83%
Cap Rate
4.59%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$37,361
Deductible property tax
$7,793
Your total deduction
$102,589
Your adjusted annual income
$150,000 - $102,589 = $47,411
Taxes on $47,411 (30%)
$14,223
Your old tax bill
$45,000
Your new tax bill
$14,223
Estimated tax savings
$30,777
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
2,178 sqft
Year built:
2007
Size:
3,101 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1416 Berry Way | 4 | 3 | 2,139 | - | 23,522 | 1995 | $0 | 334 |
| 1050 N Warm Springs Rd | 4 | 3 | 4,769 | - | 2,178 | 2001 | $0 | 70 |
| 860 N Pinehurst Dr | - | - | 2,809 | - | 3,049 | 2021 | $0 | - |
| 1380 W 310 N | - | - | 2,935 | - | 1,742 | 2006 | - | - |
| 1098 Sunburst Ln | 5 | 4 | 1,840 | - | 4,356 | 2007 | $0 | 35 |
| 1274 Links Dr | 4 | 3 | 2,165 | - | 3,049 | 2006 | $0 | 76 |
| 1130 N Warm Springs Rd | 4 | 3 | 3,531 | - | 2,178 | 2005 | $0 | 27 |
| 1138 Sunburst Ln | - | - | 1,840 | - | 4,356 | 2007 | $0 | - |
| 1111 Sunburst Ln | - | - | 1,840 | - | 4,356 | 2007 | $0 | - |
| 443 Fairway Dr | 4 | 3 | 1,878 | - | 3,049 | 2014 | $0 | 3 |
Property Details
- MLS Status: Active
- Property Use: Planned Unit Development (Pud)
- Stories: 0
- Lot size: 2,178 sqft
- Building area: 3,101 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 00-0020-2027
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $796,125
- County Est. Land Value: $200,000
- Assessed Land Value: $200,000
- County Est. Structure Value: $596,125
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/20/06 | $0 | 0% | Carlos M Chavez, Cynthia Chavez |
| 05/24/05 | $0 | 0% | Sundial Inc |
| 05/18/05 | $0 | 0% | Sundial Inc |
| 05/12/05 | $0 | 0% | Sundial Inc |
Ownership
- Name: David K Miles
- Owner Occupied: No
- Owner Mailing Address: 1364 W 365 N, Midway, Ut 84049
- Years Owned: 178
- Home Equity: -
- Mortgage Balance Remaining: $200,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No