1077 850 W Heber City, Utah, 84032
6 bed • 3 bath • 18 guests
Est. $3,429/mo
Inquire about this property
Contact Agent
$707,100
Zestimate
Airbnb Investor Score
$14,021
Annual Profit
9.9%
Cap Rate
88.9%
Cash on Cash
$97,359
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $480/night at 46% occupancy.Projected nightly rate is $476/night at 56% occupancy.
Top 44% 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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$110k
$185k
$270k
Sign up to see the data on 40 all comparables
$63,944
Profit
Revenue
$97,359
Operating Expenses
$26,337
Operating Income
$71,023
Mortgage & Taxes
$7,078
Profit (Cash Flow)
$63,944
$50,500
Cash Investment
Down Payment
$35,750
Renos & Furnishing
$14,750
Total
$50,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
88.87%
Cap Rate
9.93%
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
$41,658
Deductible property tax
$7,078
Your total deduction
$57,802
Your adjusted annual income
$150,000 - $57,802 = $92,198
Taxes on $92,198 (30%)
$27,659
Your old tax bill
$45,000
Your new tax bill
$27,659
Estimated tax savings
$17,341
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