BNBCalc Short Term Rental Investment Analysis 1023 Pack Creek Dr, Moab, UT 84532, USA

3 bed • 2 bath • 10 guests • $400,000

BNB

Calc

Annual Revenue

$44,910

Profit (Cash Flow)

-$991

Cap Rate

6.5%

Annual Revenue

$44,910

AirDNA projects $232/night at 53% occupancy ($44,910).

BNB Calc projects a 53% occupancy rate, $232 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-0.98% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$990	-$1,981	-$2,972	-$3,962	-$4,953	-$9,906	-$29,720
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$411,009	$422,378	$434,118	$446,240	$458,756	$527,659	$941,184

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.98%

Cap Rate

6.49%

Return on Investment

14.86%

1023 Pack Creek Dr Moab, Utah, 84532-3109

3 bed • 2 bath • 10 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$44,910

Annual Revenue

AirDNA projects $232/night at 53% occupancy ($44,910.4).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$991

Profit

Revenue

$44,910

Operating Expenses

$18,918

Operating Income

$25,992

Mortgage & Taxes

$26,983

Profit (Cash Flow)

-$991

$100,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$8,500

Closing Costs

$12,000

Total

$100,500

DSCR Ratio

Weak

0.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.98%

Cap Rate

6.49%

Return on Investment

14.86%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$18,984

Deductible property tax

$3,960

Your total deduction

$88,528

Your adjusted annual income

$150,000 - $88,528 = $61,472

Taxes on $61,472 (30%)

$18,442

Your old tax bill

$45,000

Your new tax bill

$18,442

Estimated tax savings

$26,558

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com