BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1077 850 W, Heber City, UT, 84032

6 bed • 3 bath • 18 guests • $707,100

BNB

Calc

Annual Revenue

$114,745

Profit (Cash Flow)

$79,148

Cap Rate

12.2%

Annual Revenue

$114,745

AirDNA projects $484/night at 46% occupancy ($81,317). Airbtics projects $476/night at 56% occupancy ($97,359). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $476 rate per night.

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

Percentiles25%50%75%90%
Revenue$59,407$89,937$136,523$207,728
Occupancy46%52%64%77%
Nightly Rate$345$462$568$719

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Mountain View, Pickleball Court- Sleeps 28-Hot Tub

No image available

$120,689
$561
58%
632$400āœ…āœ…āŒY / Yā­ļø 5 (117)
Film-Featured! Sleeps 18, HotTub, Games, Deck

No image available

$77,261
$381
54%
542$245āœ…āœ…āŒY / Yā­ļø 5 (118)
Family Retreat, Hot Tub, Kids Play Area, Pets

No image available

$120,057
$566
56%
631$450āŒāœ…āœ…Y / Yā­ļø 5 (27)
January and February Promotion! Sleeps 18- Hot tub

No image available

$87,928
$475
50%
63.52$250āŒāœ…āœ…Y / Yā­ļø 5 (31)
Heber City Getaway

No image available

$85,344
$349
66%
632$260āŒāŒāŒY / Yā­ļø 5 (64)
Mountain Home near Lakes w/Hot Tub & Putting Green

No image available

$52,792
$272
51%
54.53$335āŒāœ…āœ…Y / Yā­ļø 5 (47)
Buy 3 get 4th Free *Pet Friendly* Sleeps 18-Hottub

No image available

$113,395
$468
64%
532$250āŒāœ…āœ…Y / Yā­ļø 5 (83)
Large Central Heber Rambler

No image available

$42,760
$194
53%
632$300āŒāŒāœ…Y / Yā­ļø 4.5 (39)
Downtown Heber Treasure

No image available

$47,047
$357
34%
543$300āœ…āŒāœ…Y / Nā­ļø 5 (8)
2 Heber Homes | Lg Groups | 7br-5ba | Spa | Pets

No image available

$161,639
$561
77%
751$400āŒāœ…āœ…Y / Yā­ļø 5 (3)
Ski Park City- Sleeps 18, Theater Room, Hot Tub

No image available

$107,012
$467
61%
532$250āœ…āœ…āœ…Y / Yā­ļø 5 (55)
Ski/Winter Deals- Spacious Hot Tub/ Mountain Views

No image available

$75,271
$476
42%
53.52$350āŒāœ…āŒY / Yā­ļø 5 (75)
Brand New All Modern Ski Getaway

No image available

$105,762
$363
79%
543$200āœ…āŒāœ…Y / Yā­ļø 4.9 (54)
Fully loaded, 12 beds, cool bunk room, hot tub!

No image available

$68,675
$457
40%
631$180āŒāœ…āŒY / Yā­ļø 5 (65)
Mountains and Horses and Deer, Oh My!

No image available

$192,926
$1,081
47%
532$400āŒāœ…āœ…Y / Yā­ļø 5 (12)
Winter Paradise: Family-Perfect 5BR Escape

No image available

$82,419
$256
86%
532$140āŒāŒāœ…Y / Yā­ļø 5 (79)
New Heber Retreat 7 bed Sleeps 18, Pickleball, Spa

No image available

$217,285
$753
76%
75.52$475āŒāœ…āŒY / Yā­ļø 5 (36)
MountainView, HotTub, Pets, Games, FirePit, Groups

No image available

$119,191
$496
64%
641$400āŒāœ…āœ…Y / Yā­ļø 5 (15)
Pool, Pickleball, Man Cave, Mini Golf *Sleeps 20*

No image available

$146,039
$575
68%
632$325āœ…āœ…āŒY / Yā­ļø 5 (181)
Midway to Heaven! BRAND NEW 5 bed 4.5 bath, HOTTUB

No image available

$76,206
$362
56%
54.53$400āŒāœ…āŒY / Yā­ļø 5 (72)
Heber Hideaway: Exquisite Home|New Hot Tub

No image available

$113,314
$611
50%
633$250āŒāŒāŒY / Yā­ļø 5 (49)
Heber-Park City Headquarters- Mins to Deer Valley

No image available

$82,380
$456
45%
65.53$315āŒāŒāœ…Y / Yā­ļø 5 (8)
10 Minutes to Deer Valley Gondola

No image available

$109,038
$689
43%
65.53$300āŒāœ…āŒY / Yā­ļø 5 (46)
5 STR! 20 min from Deer Valley East, Sauna|Hot Tub

No image available

$113,101
$446
66%
53.53$380āŒāœ…āœ…Y / Yā­ļø 5 (31)
Luxury Midway Mountain Chalet-Nr Park City,Hot tub

No image available

$124,017
$747
45%
63.52$450āœ…āœ…āŒY / Yā­ļø 5 (24)
Midway MTN Haven Retreat-.02 miles to downtown

No image available

$160,482
$832
52%
632$300āŒāŒāœ…Y / Yā­ļø 5 (29)
Ski/Golf Escape | Mountain Views | Spa | Game Room

No image available

$90,653
$527
47%
642$0āŒāœ…āœ…Y / Yā­ļø 5 (8)
25 min from Park City- Backyard Dream

No image available

$98,600
$449
60%
532$0āŒāœ…āŒY / Yā­ļø 5 (20)
360-degree Mountain views - 5BR Hummingbird

No image available

$108,549
$587
50%
551$379āœ…āœ…āŒY / Yā­ļø 5 (9)
Family or Group Friendly Home w/ Home Theatre

No image available

$46,486
$322
36%
532$290āŒāŒāŒY / Yā­ļø 5 (32)
The 5-Bedroom Midway Modern Farmhouse

No image available

$268,323
$716
99%
534$300āœ…āœ…āŒY / Yā­ļø 5 (1)
New! Spacious Heber Haven | BBQ | Boat Parking

No image available

$51,385
$312
45%
531$0āŒāŒāŒY / Yā­ļø 5 (4)
Heber Getaway - High End Oasis with Hot Tub!

No image available

$76,530
$410
51%
64.52$0āŒāœ…āŒY / Yā­ļø 0 (0)
Perfect Cottage! Sleeps 11, 5BD, 3BR, Theater

No image available

$52,521
$287
50%
532$0āŒāŒāŒY / Yā­ļø 5 (6)
Lux Home, Hot Tub, 10 mins to DV, close to PC

No image available

$91,236
$608
41%
653$0āŒāŒāŒY / Yā­ļø 0 (0)
Spacious 6,400 Sq-Ft Home Near Park City

No image available

$94,979
$519
50%
6428$0āŒāœ…āŒY / Yā­ļø 4.8 (28)
Stay @ World Travels Heber Home!

No image available

$71,503
$222
88%
531$0āŒāŒāŒY / Yā­ļø 5 (6)
Family-friendly 5-bed home + office + playground

No image available

$60,199
$228
63%
541$349āŒāŒāœ…Y / Yā­ļø 5 (2)
Beautiful 30+ Day Stay - Include Gym & Pools!

No image available

$61,758
$286
59%
5430$300āœ…āœ…āŒY / Yā­ļø 5 (6)

Return Metrics

110.97% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$79,147$158,295$237,443$316,591$395,739$791,479$2,374,437
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$671,744$671,744$671,744$671,744$671,744$671,744$671,744
Down Payment$35,355$35,355$35,355$35,355$35,355$35,355$35,355
Property Appreciation$21,213$43,062$65,567$88,747$112,622$243,183$1,009,217
Total Return$807,460$908,458$1,010,110$1,112,438$1,215,462$1,741,762$4,090,754

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

110.97%

Cap Rate

12.18%

Return on Investment

151.86%

property-location

1077 850 W Heber City, Utah, 84032

6 bed • 3 bath • 18 guests

Est. $3,392/mo

Agent

Inquire about this property

Contact Agent

$707,100

Zestimate

358

Airbnb Investor Score

$29,777

Annual Profit

12.2%

Cap Rate

111.0%

Cash on Cash

$114,745

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $484/night at 46% occupancy ($81,317.92). Airbtics projects $476/night at 56% occupancy ($97,359).

Top 21% of comparables

Top 41% 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.

$100,199

Avg annual revenue

56%

Avg occupancy rate

$476

Avg nightly rate


šŸŠā€ā™‚ļø Pool
šŸ› Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$110k

$185k

$270k

Sign up to see the data on 40 all comparables

$79,148

Profit

Revenue

$114,745

Operating Expenses

$28,597

Operating Income

$86,148

Mortgage & Taxes

$7,000

Profit (Cash Flow)

$79,148

$50,105

Cash Investment

Down Payment

$35,355

Renos & Furnishing

$14,750

Total

$50,105

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

110.97%

Cap Rate

12.18%

Profit (Cummulative)

$79,148

$671,745

$14,750

$21,213

$0

Total Gain

$108,307

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

$41,198

Deductible property tax

$7,000

Your total deduction

$123,850

Your adjusted annual income

$150,000 - $123,850 = $26,150


Taxes on $26,150 (30%)

$7,845

Your old tax bill

$45,000

Your new tax bill

$7,845


Estimated tax savings

$37,155

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:

0.29 sqft

Year built:

1999

Size:

1,979 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Forced Air

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 0.29 sqft
  • Building area: 1,979 sqft
  • Garage: Yes
  • Heating: Forced air
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: Mountain(s)
  • Parking: Garage
  • Amenities: Dishwasher, Disposal, Electric Range, Microwave, Refrigerator
  • Price per square foot: $357

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 0000170253
  • Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $484,950
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $707,100


Schools

  • Elementary School: Heber Valley School with 5/10 star rating
  • Middle School: Rocky Mountain Middle School with 4/10 star rating
  • High School: Wasatch High School with 4/10 star rating