1418 RUSTICO, Washington, UT 84780
3BD/—BA Residential in Washington, UT 84780. 2,083 sqft. Built 2024. Listed at $650,000. MLS #2151640.
3BD/—BA Residential in Washington, UT 84780. 2,083 sqft. Built 2024. Listed at $650,000. MLS #2151640.
Nightly Rental, single-family home in the highly desirable Paseos with a 70%+ booking rate. Amazing resort styled community; amenities including pool, waterslide, lazy river, splash pad, pickleball & more. Turnkey vacation rental includes everything in the home from the appliances, washer & dryer, hot tub, to all the furniture, artwork & towels even! Ready to be an investment, personal home or even both.
Property Type
Residential
Property Style
Single Family Residence
Architectural Style
Rambler/Ranch
Stories
1
Subdivision
PASEOS AT SIENNA HILLS PH 3
County
Washington
Zoning
Single-Family
Construction
Stone,Stucco
Lot Size
0.07 sq ft
Above Grade Area
2,083 sq ft
Condition
Blt./Standing
MLS #
2151640
Property Type
Residential
Property Style
Single Family Residence
Architectural Style
Rambler/Ranch
Stories
1
Subdivision
PASEOS AT SIENNA HILLS PH 3
County
Washington
Zoning
Single-Family
Construction
Stone,Stucco
Lot Size
0.07 sq ft
Above Grade Area
2,083 sq ft
Condition
Blt./Standing
MLS #
2151640
List Price
$650,000
HOA Fees
$227 / Monthly
Annual Taxes
$4,011
Home Warranty
No
List Price
$650,000
HOA Fees
$227 / Monthly
Annual Taxes
$4,011
Home Warranty
No
Heating
Gas: Central
Cooling
Central Air
Roof
Tile
Flooring
Carpet,Hardwood,Tile
Basement
Slab
Materials
Stone,Stucco
Appliances
Ceiling Fan,Portable Dishwasher,Dryer,Freezer,Gas Grill/BBQ,Microwave,Refrigerator,Washer
Patio & Porch
Patio: Open
Water Source
Culinary
Sewer
Sewer: Connected,Sewer: Public
Heating
Gas: Central
Cooling
Central Air
Roof
Tile
Flooring
Carpet,Hardwood,Tile
Basement
Slab
Materials
Stone,Stucco
Appliances
Ceiling Fan,Portable Dishwasher,Dryer,Freezer,Gas Grill/BBQ,Microwave,Refrigerator,Washer
Patio & Porch
Patio: Open
Water Source
Culinary
Sewer
Sewer: Connected,Sewer: Public
Garage Spaces
2
Covered Spaces
2
Total Parking
2
Garage Spaces
2
Covered Spaces
2
Total Parking
2
Classification
Standard
Deal Score
50/100
vs Similar Homes
4% below
vs Market Median
12% above
Area Growth (YoY)
-0.3%
Deal Score Breakdown
50/100
Priced 4% below the median of similar listings
LT net cashflow -$1,006/mo (-21.6% return on ownership cost) · STR net cashflow -$3,351/mo (-71.8% return). Uses the better of LT or STR against total monthly ownership cost (P&I, tax, insurance, HOA, maintenance).
Priced 12% above the per-subtype city median
-0.3% year-over-year ZHVI growth in this area
No price reduction from original list
Ensemble scoring: the best single signal sets the floor, secondary qualifying signals (≥60) each add 5 points up to +20. A home that strongly wins on one dimension is already a great deal — it doesn't need to tick every box.
Monthly Rent
$4,160/mo
Range: $3,640 – $4,680
Net Monthly Cash Flow
−$1,006 /mo (−$12,071/yr)
Monthly rental income
Monthly ownership cost
Coverage
89%
Net /mo
−$1,006
DSCR
1.13
Est. Annual Revenue
$22,556/yr
$175/night · 31% occupancy · $96/bedroom · $0.14/sqft
Net Monthly Cash Flow
−$3,351 /mo (−$40,215/yr)
Monthly STR income
Monthly ownership cost
Coverage
40%
Net /mo
−$3,351
DSCR
0.41
Best Download
2 Gbps
Best Upload
1 Gbps
Fiber Available
Yes
Providers
8
Available Providers
$520,000
+25% vs median
68 days
270
$105,000 – $6,500,000
$4,011
$227/monthly
Select agents you’d like to hear from. They’ll be notified of your interest — your contact details stay private until you choose to respond.

Devin Tanner - Utah Realtor
Your inquiry goes to the listing agent.
Fast Response
Typically within 2 hours during business hours
Built with AI to help you find your perfect home
Powered by AI • Secured by Supabase • Trusted by Agents