1201 S 1000 W Salt Lake City, Utah, 84104-2041
4 bed • 2 bath • 12 guests • $428,500
Annual Revenue
$46,740
Profit (Cash Flow)
-$1,912
Cap Rate
6.3%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $191/night at 67% occupancy ($46,740) Airbtics projects $227/night at 76% occupancy ($63,012)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$46,740
$46,740
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$42,970 | $127 | 90% | 4 | 1 | 8 | 2 | $145 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (34) | Profile | |
$27,766 | $194 | 38% | 4 | 1 | 5 | 1 | $49 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 0 (0) | Profile | |
$25,967 | $89 | 67% | 4 | 1 | 8 | 1 | $109 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (223) | Profile | |
$71,947 | $367 | 52% | 4 | 3 | 10 | 4 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ⭐️ 5 (86) | Profile | |
$97,759 | $340 | 76% | 4 | 3 | 8 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (42) | Profile |
Return Metrics
-1.75% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.75%
Cap Rate
6.29%
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 estimated deduction will be...
Deductible mortgage interest
$20,337
Deductible property tax
$4,242
Your total deduction
$62,585
Your adjusted annual income
$150,000 - $62,585 = $87,415
Taxes on $87,415 (30%)
$26,224
Your old tax bill
$45,000
Your new tax bill
$26,224
Estimated tax savings
$18,776
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com