BNBCalc Short Term Rental Investment Analysis 1209 North 925 East, Ogden, UT

6 bed • 2 bath • 12 guests • $484,700

BNB

Calc

Annual Revenue

$114,614

Profit (Cash Flow)

$25,648

Cap Rate

14.9%

Annual Revenue

$114,614

AirDNA projects $289/night at 52% occupancy ($54,888). Airbtics projects $472/night at 51% occupancy ($87,921). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 60% occupancy rate, $523 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,608	$79,154	$117,396	$183,504
Occupancy	38%	49%	60%	73%
Nightly Rate	$320	$433	$523	$672

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Large Nordic Valley Ski In Home Reunions/Retreats	$103,085	$655	42%	6	4	2	$299	❌	❌	❌	Y / Y	⭐️ 5 (43)
Ultimate Retreat: Active Lifestyle: Sleep Up To 20	$57,280	$362	39%	6	5	2	$275	❌	✅	❌	Y / Y	⭐️ 5 (15)
Near Natures Wonders Ski Resorts Hottub PoolTable	$73,819	$397	49%	6	4	3	$299	✅	✅	❌	Y / Y	⭐️ 5 (18)
Close to Snow Basin! Luxury Lake Front Ski Home	$131,725	$513	68%	6	5.5	2	$450	✅	✅	❌	Y / Y	⭐️ 5 (58)
Beautiful Large Residential Home ✔ ✔✔✔✔✔	$50,848	$138	98%	6	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (111)
Sleeps 12+Best Location+2 Hot Tubs+5 Min to Dwntwn	$42,615	$457	25%	6	7	3	$99	❌	✅	✅	Y / Y	⭐️ 4.5 (6)
Ski season - best of Utah - many fun activities	$62,608	$359	45%	6	3.5	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (10)
The Red Brick Country Home in Eden Utah	$51,646	$237	50%	6	6	1	$401	❌	❌	❌	Y / Y	⭐️ 5 (14)
Mountain Lake Retreat (C302) Hot Tub \| Weekly Disc	$54,453	$284	51%	6	4.5	2	$330	✅	✅	❌	Y / Y	⭐️ 5 (49)
Wolf Creek Mountain Home Cozy 6 Bedroom Home	$60,608	$262	62%	6	3	3	$350	❌	❌	✅	Y / Y	⭐️ 5 (48)
Powder Mountain 5 Bedroom Home + Woodfired Sauna	$77,855	$553	37%	6	3	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (24)
"Powder & Pine" Eden, UT	$77,637	$479	44%	6	4	3	$450	❌	✅	❌	Y / Y	⭐️ 5 (18)
Powder Mountain Trapper Lodge (T1) Game Room Wkly	$70,513	$342	55%	6	4	3	$375	✅	✅	❌	Y / Y	⭐️ 5 (19)
Gorgeous 3-story home, private hot tub	$77,050	$554	38%	6	5	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (22)
Luxury-6500 SQFT-Bball-billiards-theater-games	$136,262	$510	73%	6	4.5	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (76)
Bison Ridge in Eden UT	$94,883	$447	57%	6	3.5	2	$450	❌	✅	✅	Y / Y	⭐️ 5 (9)
Exclusive Town Home - Wolf Creek Resort	$91,188	$511	48%	6	4	2	$295	✅	✅	❌	Y / Y	⭐️ 5 (77)
Majestic Mountain Lg Jcuzi 4 Bath/11 Lg beds	$140,034	$420	90%	6	4	3	$280	❌	❌	✅	Y / Y	⭐️ 5 (12)
The Mountain Vista Estate	$230,018	$1,663	37%	6	4	2	$360	❌	❌	❌	Y / Y	⭐️ 5 (96)
Sleeps 24, 30off Car Rental, Pool spa, Ski Resort	$98,074	$348	77%	6	3	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (25)
Bridges Mountainside 10	$62,917	$359	46%	6	5	1	$310	❌	✅	❌	Y / Y	⭐️ 5 (3)
The Ledges \| Game Room \| Theatre \| Weekly Discount	$260,277	$1,012	70%	6	6.5	2	$375	✅	✅	❌	Y / Y	⭐️ 5 (28)
Snowbasin 6 BR home on 4 private acres of forest	$84,666	$381	60%	6	3	3	$125	❌	✅	❌	Y / Y	⭐️ 5 (97)
Luxurious Eden Retreat	$83,060	$488	46%	6	4	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (13)
Stunning Views. Private Hot Tub. Lots of Sleeping	$97,192	$565	47%	6	5	1	$643	✅	✅	❌	Y / Y	⭐️ 0 (1)
Mountain Haus - Game Room, Hot Tub, Home Gym	$60,851	$228	67%	6	4	1	$330	✅	✅	❌	Y / N	⭐️ 5 (24)
Hilltop Haven	$67,267	$325	54%	6	3.5	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (25)
Powder Mountain Retreat	$90,014	$453	52%	6	4	2	$550	❌	❌	✅	Y / Y	⭐️ 0 (1)
Four Seasons Eden Bliss Home	$44,229	$336	34%	6	4	1	$350	✅	✅	❌	Y / Y	⭐️ 5 (14)
Powder Mountain Wolf Den \| Pet-Friendly (T11)	$35,736	$288	32%	6	4	3	$289	✅	✅	✅	Y / Y	⭐️ 5 (19)
6BR mtn view home with community amenities	$38,757	$595	15%	6	4	3	$381	✅	✅	❌	Y / Y	⭐️ 5 (4)
Luxury Cottage - Entire House, Bidet, Foosball	$67,949	$235	79%	6	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (10)
Mountain Retreat Ski Resorts Hot tub Air Hocky	$88,533	$455	51%	6	4.5	3	$299	✅	✅	❌	Y / Y	⭐️ 5 (93)
6 Bedrooms for an Amazing Price!	$47,294	$182	71%	6	3	30	$300	✅	✅	✅	Y / Y	⭐️ 5 (71)
Ski at Snowbasin, Sleeps up to 22, Layton	$94,451	$506	51%	6	4.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Fairway Oaks Lodge	$34,303	$284	33%	6	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Fairway Oaks Lodge \| Hot Tub \| Two Living Areas	$42,687	$307	37%	6	3	2	$280	❌	❌	❌	Y / Y	⭐️ 5 (38)
Artemis Mountain Retreat	$197,145	$945	57%	6	6	4	$450	✅	✅	❌	Y / Y	⭐️ 5 (6)
Family Reunion Paradise sleeps 21+ room to spare	$47,533	$658	19%	6	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
2 King Beds/2 Queen Beds/7 Twin Beds/3 car garage	$143,234	$800	47%	6	5	1	$350	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

20.64% 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)	$25,647	$51,295	$76,943	$102,591	$128,239	$256,478	$769,436
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$15,285	$31,660	$49,201	$67,991	$88,119	$212,421	$387,760
Down Payment	$96,940	$96,940	$96,940	$96,940	$96,940	$96,940	$96,940
Property Appreciation	$14,541	$29,518	$44,944	$60,834	$77,200	$166,696	$691,794
Total Return	$152,779	$210,144	$269,125	$329,817	$392,325	$736,188	$1,956,887

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.64%

Cap Rate

14.85%

Return on Investment

44.32%

1209 N 925 E Ogden, Utah, 84404

6 bed • 2 bath • 12 guests

Purchase Price

Est. $2,325/mo

Inquire about this property

Contact Agent

$484,700

Zestimate

Ogden

Zoning

Laws

128

Airbnb Investor Score

$25,647

Annual Profit

14.9%

Cap Rate

20.6%

Cash on Cash

$114,614

Annual Revenue

BNBCalc predicts this property will get $472 per night with 51% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$86,757

Avg annual revenue

51%

Avg occupancy rate

$472

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

$35k

$105k

$180k

$260k

$25,648

Profit

Revenue

$114,614

Operating Expenses

$42,603

Operating Income

$72,010

Mortgage & Taxes

$46,362

Profit (Cash Flow)

$25,648

$111,440

Cash Investment

Down Payment

$96,940

Renos & Furnishing

$14,500

Total

$111,440

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.64%

Cap Rate

14.85%

Return on Investment

44.32%

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

$25,791

Deductible property tax

$4,799

Your total deduction

$13,493

Your adjusted annual income

$150,000 - $13,493 = $136,507

Taxes on $136,507 (30%)

$40,952

Your old tax bill

$45,000

Your new tax bill

$40,952

Estimated tax savings

$4,048

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:

7,840 sqft

Year built:

1996

Size:

1,800 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 7,840 sqft

Building area: 1,800 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $269

Lot Info

Zoning: -

Land Use: -

Parcel Number: 111950013

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $450,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $484,700

Schools