BNBCalc Short Term Rental Investment Analysis 1110 S 300 W, Salt Lake City, UT, 84101

1 bed • 1 bath • 3 guests • $5,000

BNB

Calc

Annual Revenue

$25,311

Profit (Cash Flow)

$8,004

Cap Rate

166.8%

Annual Revenue

$25,311

AirDNA projects $109/night at 72% occupancy ($28,664). Airbtics projects $99/night at 70% occupancy ($25,311). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 70% occupancy rate, $99 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,605	$26,599	$36,718	$45,473
Occupancy	55%	73%	82%	89%
Nightly Rate	$81	$94	$116	$133

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Granary District 1BR/1BA w/ CoWorking Space + Gym	$27,485	$83	81%	1	1	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (107)
Granary District Downtown 1BR/1BA +CoWorking Space	$26,901	$80	85%	1	1	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (122)
Granary District SLC + CoWorking 1BR/1BA Sleep 4	$32,563	$115	72%	1	1	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (63)
Retro Luxury Suite #1, Central City	$36,596	$107	89%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (121)
Granary Downtown King Suite +CoWorking Space + Gym	$29,354	$95	79%	1	1	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (67)
Welcoming at West Temple	$21,739	$76	75%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (704)
Adorable Pink Cottage, Private Hot Tub, Downtown!	$27,417	$122	55%	1	1	1	$75	❌	✅	✅	Y / Y	⭐️ 5 (413)
Lovely + Historic Studio downtown -on site parking	$27,220	$80	87%	1	1	1	$82	❌	❌	✅	N / N	⭐️ 4.5 (148)
Charming Downtown Bungalow w/ Private Yard	$35,289	$122	77%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (360)
Luxury Downtown Studio \| Gated \| Google Fiber	$12,759	$66	51%	1	1	1	$26	❌	❌	❌	N / Y	⭐️ 4.5 (589)
Retro Luxury Suite #2, Central City	$22,463	$65	88%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (94)
Close to Trax \| Free parking on premises	$20,103	$60	84%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (88)
Charming Cottage with Exclusive Hot Tub	$34,810	$174	52%	1	1	1	$65	❌	✅	✅	Y / Y	⭐️ 5 (402)
The City Flat	$23,011	$82	74%	1	1	2	$50	❌	❌	✅	N / Y	⭐️ 5 (351)
DT Studio \| Gym \| Pool Table \| 11th Floor \|Parking	$37,220	$143	68%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (71)
DT Studio \| Gym \| Pool Table \| 8th Floor \| Parking	$31,645	$124	67%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (50)
High Rise 12th Floor City Views \|Free Pkg, Gym	$27,713	$101	69%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (54)
The White Mountain View \|Free Pkg, Gym	$24,712	$92	67%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (60)
DT Stylish Cozy Vibe \|Work Area, Free pkg, Gym	$22,211	$79	73%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (41)
DT Mountain View \|Free Pkg, Gym	$30,362	$94	82%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (62)
DT Mountain Views + Fire pit \|Free Pkg, Gym	$17,123	$94	44%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (58)
DT Studio \| Gym \| Pool Table \| 11th Floor \|Parking	$27,944	$137	53%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (43)
Private yard, pets \|Easy Parking/King Bed	$34,989	$90	98%	1	1	1	$75	❌	✅	✅	Y / Y	⭐️ 5 (553)
DT Studio \| Gym \| Pool Table \| 8th Floor \| Parking	$26,924	$125	56%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (47)
Pure Salt Lake, Outstanding, Cozy 1 Bdrm, #9	$24,470	$69	91%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (377)
DT Studio \| Gym \| Pool Table \| 12th Floor \|Parking	$31,002	$124	65%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (56)
Downtown SLC Haven, Slopes & City at your doorstep	$41,419	$133	82%	1	1.5	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (188)
💙of City \| Easy parking \| Private yard + King Bed💙	$26,716	$73	92%	1	1	1	$75	❌	✅	✅	Y / Y	⭐️ 5 (710)
Cozy Mountain View \|Queen Bed, Free Pkg, Gym	$28,605	$96	76%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (50)
Wasatch Rest	$31,238	$106	78%	1	1	28	$43	❌	❌	✅	Y / Y	⭐️ 5 (545)
Luxury Studio In Salt Lake City	$35,645	$104	90%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (65)
Granary District Downtown 1BR/1BA +CoWorking Space	$29,280	$92	82%	1	1	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (69)
Modern Downtown High Rise \|Gym, Free Pkg	$19,289	$92	53%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (29)
Stylish Downtown Studio \|Conf.Rooms, Free Pkg, Gym	$17,920	$102	44%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (39)
Modern Mountain View Oasis\|Free Pkg, Gym	$20,798	$97	54%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (35)
DT Studio \| Gym \| Pool Table \| 8th Floor \| Parking	$32,974	$140	62%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (66)
Luxury Studio & Ski Retreat (Purple Mattress)	$14,394	$84	41%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (214)
DT SLC Lavish Apt w/ Gym	$25,247	$90	73%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (33)
High Rise 11th Floor City Views \|Free Pkg, Gym	$16,303	$83	48%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (30)
Modern East Asian Suite in Heart of SLC	$22,076	$73	76%	1	1	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (27)

Return Metrics

148.21% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,003	$16,007	$24,010	$32,014	$40,018	$80,036	$240,109
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,000	$4,000	$4,000	$4,000	$4,000	$4,000	$4,000
Down Payment	$1,000	$1,000	$1,000	$1,000	$1,000	$1,000	$1,000
Property Appreciation	$150	$304	$463	$627	$796	$1,719	$7,136
Total Return	$13,153	$21,311	$29,474	$37,642	$45,814	$86,755	$252,245

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

148.21%

Cap Rate

166.81%

Return on Investment

151.9%

1110 S 300 W Salt Lake City, Utah, 84101

1 bed • 1 bath • 3 guests

Purchase Price

Est. $24/mo

Inquire about this property

Contact Agent

Salt Lake City

Guide

Zoning

Market

Guide

Laws

Market Data

1851

Airbnb Investor Score

$8,003

Annual Profit

166.8%

Cap Rate

148.2%

Cash on Cash

$25,311

Annual Revenue

BNBCalc predicts this property will get $99 per night with 70% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$26,898

Avg annual revenue

70%

Avg occupancy rate

$99

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$20k

$30k

$40k

$8,004

Profit

Revenue

$25,311

Operating Expenses

$16,970

Operating Income

$8,341

Mortgage & Taxes

$337

Profit (Cash Flow)

$8,004

$5,400

Cash Investment

Down Payment

$1,000

Renos & Furnishing

$4,250

Closing Costs

$150

Total

$5,400

DSCR Ratio

Strong

24.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

148.21%

Cap Rate

166.81%

Return on Investment

151.9%

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

$237

Deductible property tax

$49

Your total deduction

-$6,922

Your adjusted annual income

$150,000 - -$6,922 = $156,922

Taxes on $156,922 (30%)

$47,077

Your old tax bill

$45,000

Your new tax bill

$47,077

Estimated tax savings

-$2,077

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