Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
3632 Suncadia Trail
Cle Elum, WA 98922
Asking Price
$2.35M
Asset Type
Single Family Rental Portfolio Multifamily
Class
Class B
What's Special
Luxury Suncadia Resort Investment Opportunity <p>3630 & 3632 Suncadia Trail Investment Analysis</p><p> Suncadia Resort</p><p>Combined Purchase Price: Approx. $2,400,000</p><p> Year Built: 2020</p><p> Combined Square Footage: Approx. 4,410 SF</p><p> Total Bedrooms: 8</p><p> Total Bathrooms: 8</p><p>Projected Nightly Rate: $600-$750 per townhome</p><p> Projected Occupancy: 72%</p><p>Projected Gross Annual Revenue: Approx. $350,000–$390,000 combined</p><p>Estimated Annual Operating Expenses: Approx. $140,000 combined</p><p>Projected NOI: Appro
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
3.40%
DSCR
0.57
Underwater
Cash-on-Cash
-8.44%
Monthly Payment
$11,626.518
Annual Cash Flow
$-59,518.214