BNBCalc Short Term Rental Investment Analysis 1240 Strawberry Point Rd, Duck Creek Village, UT, 84762

1 bed • 1 bath • 1 guests • $182,400

BNB

Calc

Report by:

AJH

janihdesilva@gmail.com

Annual Revenue

$26,385

Profit (Cash Flow)

-$3,029

Cap Rate

5.1%

Annual Revenue

$26,385

AirDNA projects $129/night at 56% occupancy ($26,385). Airbtics projects $139/night at 57% occupancy ($28,938). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,002	$27,009	$44,731	$56,241
Occupancy	47%	56%	68%	74%
Nightly Rate	$95	$127	$175	$199

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Escape/ Sleeps 2 adults/2 children	$17,889	$91	52%	1	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (132)
A-FRAME CABIN NEAR🏔BRIAN HEAD/ZION 🏞BRYCE CANYON	$22,010	$75	73%	1	2	2	$120	❌	❌	✅	N / Y	⭐️ 5 (43)
Charming Modern Tiny Glamping Chalet #4	$21,730	$95	58%	1	2	1	$35	❌	❌	❌	N / Y	⭐️ 5 (86)
Rustic Duck Creek Village Cabin w/ Decks!	$61,741	$353	45%	1	2	30	$258	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Strawberry Patch - Centrally located in the	$14,909	$97	40%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
Fabulous Find/Upscale KINGSuite Condo-Bryce/Zion.5	$24,328	$109	60%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (58)
Cozy and Rustic Mountain Cabin in Duck Creek	$27,099	$125	54%	1	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (130)
Village Vibes \| Deck and BBQ	$27,889	$142	47%	1	1	2	$150	❌	❌	❌	N / Y	⭐️ 4.7 (37)
Hillside Hideaway: 1bed w/private loft	$28,034	$93	78%	1	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (33)
Private Duck Creek Apartment Near Entertainment!	$55,504	$219	68%	1	1	2	$104	❌	❌	✅	N / Y	⭐️ 5 (2)
Duck Creek Sanctuary	$22,424	$89	67%	1	1	2	$100	❌	❌	✅	N / Y	⭐️ 5 (139)
Cheerful Couples Get-Away Cabin at 8,500 Feet	$44,442	$197	57%	1	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (6)
Green Pines Cottage!	$64,383	$322	52%	1	1	2	$150	❌	✅	✅	Y / Y	⭐️ 4.5 (20)
Apple Hollow Tiny House #1	$35,783	$173	55%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.9 (261)
Apple Hollow Tiny House #3	$36,957	$175	56%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (329)
Apple Hollow Tiny House #4 (Best View)	$36,914	$175	56%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (362)
Apple Hollow Tiny House #5 (Best View)	$33,005	$175	50%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (388)
Dragonfly Ranch: The White Cottage	$37,989	$135	76%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (408)
Home Between Zion & Bryce Canyon	$27,921	$146	50%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 5 (59)
Envase Casa Casita (Top) Unit A Near Zion & Bryce	$31,131	$152	54%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Envase Casa Casita Lower Unit B Near Zion & Bryce	$34,047	$155	58%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (120)
Studio Cabin in Duck Creek	$14,099	$131	21%	1	1	3	$100	❌	❌	✅	N / N	⭐️ 5 (2)
Modern Cabin Tiny Home # 2 @ Cliffside	$31,352	$124	68%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.9 (365)
Modern Cabin Tiny Home #3 @ Cliffside	$33,304	$129	68%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.9 (373)
Modern Cabin Tiny Home # 1 @ Cliffside	$33,159	$117	74%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.9 (440)
Tiny Farmhouse Style Shipping Container Home #2	$17,715	$97	47%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 4.9 (321)
Tiny Farmhouse Style Shipping Container Home #4	$14,702	$96	40%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 4.9 (322)
Charming Modern Tiny Glamping Chalet #5	$12,436	$80	40%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (48)
Charming Modern Tiny Glamping Chalet #2	$19,332	$87	57%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (72)
Charming Modern Tiny Glamping Chalet #1	$54,454	$187	77%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 4.9 (137)
The Cottage by Zion	$23,202	$77	78%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 4.8 (95)
The Hitching Post	$9,752	$93	28%	1	1	1	$68	❌	❌	❌	Y / Y	⭐️ 5 (134)
Tiny Farmhouse Style Shipping Container Home #5	$15,319	$97	41%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 4.9 (356)
Zion & Bryce Tiny house between the PINES	$37,717	$150	67%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (317)
‘The Bridgeway Casita’ - Apt Near Nat’l Parks	$34,814	$248	38%	1	1	3	$42	❌	✅	❌	N / Y	⭐️ 4.8 (32)
Apple Hollow Tiny House #2	$31,781	$175	48%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (239)
Charming Modern Tiny Glamping Chalet #3	$26,813	$96	73%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (99)
Angel's Landing Tiny @ East Zion & Bryce Canyon	$49,873	$187	71%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.9 (482)
Ranch at Wild Rose Tiny Cabin near Zion & Bryce	$27,437	$99	74%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (48)
Sea Zion Suite	$8,505	$29	69%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 4.9 (498)

Return Metrics

-6.55% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,028	-$6,057	-$9,086	-$12,115	-$15,144	-$30,289	-$90,869
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,791	$3,694	$5,714	$7,858	$10,135	$23,805	$145,920
Down Payment	$36,480	$36,480	$36,480	$36,480	$36,480	$36,480	$36,480
Property Appreciation	$5,472	$11,108	$16,913	$22,892	$29,051	$62,730	$260,332
Total Return	$40,714	$45,224	$50,020	$55,115	$60,521	$92,726	$351,863

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.55%

Cap Rate

5.08%

Return on Investment

9.16%

1240 Strawberry Point Rd Duck Creek Village, Utah, 84762

1 bed • 1 bath • 1 guests

Purchase Price

Est. $875/mo

Inquire about this property

Contact Agent

$182,400

Zestimate

$26,385

Annual Revenue

BNBCalc predicts this property will get $139 per night with 57% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$30,047

Avg annual revenue

57%

Avg occupancy rate

$139

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

$25k

$45k

$65k

-$3,029

Profit

Revenue

$26,385

Operating Expenses

$17,110

Operating Income

$9,275

Mortgage & Taxes

$12,304

Profit (Cash Flow)

-$3,029

$46,202

Cash Investment

Down Payment

$36,480

Renos & Furnishing

$4,250

Closing Costs

$5,472

Total

$46,202

DSCR Ratio

Weak

0.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.55%

Cap Rate

5.08%

Return on Investment

9.16%

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

$8,657

Deductible property tax

$1,806

Your total deduction

$21,686

Your adjusted annual income

$150,000 - $21,686 = $128,314

Taxes on $128,314 (30%)

$38,494

Your old tax bill

$45,000

Your new tax bill

$38,494

Estimated tax savings

$6,506

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