569 N Sarah Ln Hurricane, Utah, 84737
4 bed β’ 3 bath β’ 12 guests
Est. $3,595/mo

Inquire about this property
Contact Agent
$777,500
Zestimate
Airbnb Investor Score
$21,884
Annual Profit
10.4%
Cap Rate
20.2%
Cash on Cash
$105,190
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $318/night at 55% occupancy ($63,881.17). Airbtics projects $314/night at 58% occupancy ($66,518).
Top 11% of comparables
Top 26% 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.
$68,300
Avg annual revenue
58%
Avg occupancy rate
$314
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$80k
$120k
$170k
Sign up to see the data on 40 all comparables
$21,884
Profit
Revenue
$105,190
Operating Expenses
$27,355
Operating Income
$77,836
Mortgage & Taxes
$55,951
Profit (Cash Flow)
$21,884
$108,185
Cash Investment
Down Payment
$74,950
Renos & Furnishing
$10,750
Closing Costs
$22,485
Total
$108,185
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.22%
Cap Rate
10.38%
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
$40,019
Deductible property tax
$7,420
Your total deduction
$52,905
Your adjusted annual income
$150,000 - $52,905 = $97,095
Taxes on $97,095 (30%)
$29,128
Your old tax bill
$45,000
Your new tax bill
$29,128
Estimated tax savings
$15,872
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:
0.31 sqft
Year built:
2021
Size:
2,138 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.31 sqft
- Building area: 2,138 sqft
- Garage: Yes
- Heating: Natural gas
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Attached, RV Access/Parking, Storage, See Remarks
- Amenities: -
- Price per square foot: $363
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: HCOR3117
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $570,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $777,500
Schools