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 1110 S 300 W, Salt Lake City, UT, 84101

1 bed โ€ข 1 bath โ€ข 3 guests โ€ข $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}

Percentiles25%50%75%90%
Revenue$17,605$26,599$36,718$45,473
Occupancy55%73%82%89%
Nightly Rate$81$94$116$133

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
Granary District 1BR/1BA w/ CoWorking Space + Gym
$27,485
$83
81%
111$99โŒโŒโœ…Y / Yโญ๏ธ 5 (107)
Granary District Downtown 1BR/1BA +CoWorking Space
$26,901
$80
85%
111$99โŒโŒโœ…Y / Yโญ๏ธ 5 (122)
Granary District SLC + CoWorking 1BR/1BA Sleep 4
$32,563
$115
72%
111$99โŒโŒโœ…Y / Yโญ๏ธ 5 (63)
Retro Luxury Suite #1, Central City
$36,596
$107
89%
112$99โŒโŒโŒY / Yโญ๏ธ 5 (121)
Granary Downtown King Suite +CoWorking Space + Gym
$29,354
$95
79%
111$99โŒโŒโœ…Y / Yโญ๏ธ 5 (67)
Welcoming at West Temple
$21,739
$76
75%
111$35โŒโŒโŒY / Yโญ๏ธ 5 (704)
Adorable Pink Cottage, Private Hot Tub, Downtown!
$27,417
$122
55%
111$75โŒโœ…โœ…Y / Yโญ๏ธ 5 (413)
Lovely + Historic Studio downtown -on site parking
$27,220
$80
87%
111$82โŒโŒโœ…N / Nโญ๏ธ 4.5 (148)
Charming Downtown Bungalow w/ Private Yard
$35,289
$122
77%
112$50โŒโŒโœ…Y / Yโญ๏ธ 5 (360)
Luxury Downtown Studio | Gated | Google Fiber
$12,759
$66
51%
111$26โŒโŒโŒN / Yโญ๏ธ 4.5 (589)
Retro Luxury Suite #2, Central City
$22,463
$65
88%
112$99โŒโŒโŒY / Yโญ๏ธ 5 (94)
Close to Trax | Free parking on premises
$20,103
$60
84%
111$70โŒโŒโŒY / Yโญ๏ธ 4.5 (88)
Charming Cottage with Exclusive Hot Tub
$34,810
$174
52%
111$65โŒโœ…โœ…Y / Yโญ๏ธ 5 (402)
The City Flat
$23,011
$82
74%
112$50โŒโŒโœ…N / Yโญ๏ธ 5 (351)
DT Studio | Gym | Pool Table | 11th Floor |Parking
$37,220
$143
68%
111$65โœ…โŒโŒY / Yโญ๏ธ 5 (71)
DT Studio | Gym | Pool Table | 8th Floor | Parking
$31,645
$124
67%
111$65โœ…โŒโŒY / Yโญ๏ธ 5 (50)
High Rise 12th Floor City Views |Free Pkg, Gym
$27,713
$101
69%
111$55โŒโŒโŒY / Yโญ๏ธ 5 (54)
The White Mountain View |Free Pkg, Gym
$24,712
$92
67%
111$55โŒโŒโŒY / Yโญ๏ธ 5 (60)
DT Stylish Cozy Vibe |Work Area, Free pkg, Gym
$22,211
$79
73%
111$55โŒโŒโŒY / Yโญ๏ธ 5 (41)
DT Mountain View |Free Pkg, Gym
$30,362
$94
82%
111$55โŒโŒโŒY / Yโญ๏ธ 5 (62)
DT Mountain Views + Fire pit |Free Pkg, Gym
$17,123
$94
44%
111$55โŒโŒโŒY / Yโญ๏ธ 5 (58)
DT Studio | Gym | Pool Table | 11th Floor |Parking
$27,944
$137
53%
111$65โœ…โŒโŒY / Yโญ๏ธ 5 (43)
Private yard, pets |Easy Parking/King Bed
$34,989
$90
98%
111$75โŒโœ…โœ…Y / Yโญ๏ธ 5 (553)
DT Studio | Gym | Pool Table | 8th Floor | Parking
$26,924
$125
56%
111$65โœ…โŒโŒY / Yโญ๏ธ 4.5 (47)
Pure Salt Lake, Outstanding, Cozy 1 Bdrm, #9
$24,470
$69
91%
111$45โŒโŒโŒY / Yโญ๏ธ 5 (377)
DT Studio | Gym | Pool Table | 12th Floor |Parking
$31,002
$124
65%
111$65โœ…โŒโŒY / Yโญ๏ธ 5 (56)
Downtown SLC Haven, Slopes & City at your doorstep
$41,419
$133
82%
11.52$65โŒโŒโœ…Y / Yโญ๏ธ 5 (188)
๐Ÿ’™of City | Easy parking | Private yard + King Bed๐Ÿ’™
$26,716
$73
92%
111$75โŒโœ…โœ…Y / Yโญ๏ธ 5 (710)
Cozy Mountain View |Queen Bed, Free Pkg, Gym
$28,605
$96
76%
111$55โŒโŒโŒY / Yโญ๏ธ 5 (50)
Wasatch Rest
$31,238
$106
78%
1128$43โŒโŒโœ…Y / Yโญ๏ธ 5 (545)
Luxury Studio In Salt Lake City
$35,645
$104
90%
111$50โœ…โŒโŒY / Yโญ๏ธ 5 (65)
Granary District Downtown 1BR/1BA +CoWorking Space
$29,280
$92
82%
111$99โŒโŒโœ…Y / Yโญ๏ธ 5 (69)
Modern Downtown High Rise |Gym, Free Pkg
$19,289
$92
53%
111$55โŒโŒโŒY / Yโญ๏ธ 5 (29)
Stylish Downtown Studio |Conf.Rooms, Free Pkg, Gym
$17,920
$102
44%
111$55โŒโŒโŒY / Yโญ๏ธ 5 (39)
Modern Mountain View Oasis|Free Pkg, Gym
$20,798
$97
54%
111$55โŒโŒโŒY / Yโญ๏ธ 5 (35)
DT Studio | Gym | Pool Table | 8th Floor | Parking
$32,974
$140
62%
111$50โœ…โŒโŒY / Yโญ๏ธ 5 (66)
Luxury Studio & Ski Retreat (Purple Mattress)
$14,394
$84
41%
111$65โŒโŒโŒY / Yโญ๏ธ 4.5 (214)
DT SLC Lavish Apt w/ Gym
$25,247
$90
73%
111$70โŒโŒโŒY / Yโญ๏ธ 5 (33)
High Rise 11th Floor City Views |Free Pkg, Gym
$16,303
$83
48%
111$55โŒโŒโŒY / Yโญ๏ธ 5 (30)
Modern East Asian Suite in Heart of SLC
$22,076
$73
76%
112$105โŒโŒโœ…Y / Yโญ๏ธ 5 (27)

Return Metrics

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

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

148.21%

Cap Rate

166.81%

Return on Investment

151.9%

property-location

1110 S 300 W Salt Lake City, Utah, 84101

1 bed โ€ข 1 bath โ€ข 3 guests

Est. $24/mo

Agent

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.

Top 58% 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.

$26,898

Avg annual revenue

70%

Avg occupancy rate

$99

Avg nightly rate


๐ŸŠโ€โ™‚๏ธ Pool
๐Ÿ› Hot tub
๐Ÿถ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$20k

$30k

$40k

Sign up to see the data on 40 all comparables

$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

3%

Revenue Appreciation

0%

Cash on Cash Return

148.21%

Cap Rate

166.81%

Profit (Cummulative)

$8,004

$4,000

$4,250

$150

$0

Total Gain

$8,203

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

              ๐Ÿคฉ

              Your free analysis is ready!

              Sign in to view your property analysis

              Your email address

              By signing in, you agree to our Terms of Service