Airbnb Investor Score
$4,912
Annual Profit
7.3%
Cap Rate
20.5%
Cash on Cash
$61,668
Annual Revenue
BNBCalc predicts this property will get $345 per night with 65% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 63% of comparables
Top 63% 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.
$82,969
Avg annual revenue
65%
Avg occupancy rate
$345
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$75k
$115k
$165k
Sign up to see the data on 40 all comparables
$34,536
Profit
Revenue
$61,668
Operating Expenses
$21,697
Operating Income
$39,971
Mortgage & Taxes
$5,435
Profit (Cash Flow)
$34,536
$151,750
Cash Investment
Down Payment
$137,250
Renos & Furnishing
$14,500
Total
$151,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.53%
Cap Rate
7.28%
STR 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 est deduction will be...
Deductible mortgage interest
$24,428
Deductible property tax
$5,435
Your total deduction
$48,399
Your adjusted annual income
$150,000 - $48,399 = $101,601
Taxes on $101,601 (30%)
$30,480
Your old tax bill
$45,000
Your new tax bill
$30,480
Estimated tax savings
$14,520
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:
8,276 sqft
Year built:
1951
Size:
1,100 sqft
Type:
MFR
Parking:
-
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1239 S Emery St | 4 | 2 | 2,576 | - | 8,276 | 1974 | $0 | - |
| 1087 W Wenco Cir | 4 | 2 | 1,421 | - | 6,970 | 1970 | $0 | - |
| 1117 W American Ave | 8 | 2 | 2,598 | - | 13,068 | 1974 | $0 | - |
| 956 S 1100 W | 8 | 2 | 2,598 | - | 12,632 | 1974 | $0 | - |
| 948 S 1100 W | 8 | 2 | 2,598 | - | 12,632 | 1974 | $0 | - |
| 1492 W Glenrose Dr | - | - | 720 | - | 436 | 1951 | $0 | - |
| 871 W Lucy Ave | 6 | 2 | 1,792 | - | 6,534 | 1972 | $0 | - |
| 963 W Fremont Ave | 4 | 2 | 1,736 | - | 10,454 | 1977 | $0 | - |
| 1568 W 900 S | 4 | 2 | 1,500 | - | 6,970 | 1994 | $0 | - |
| 646 S 1000 W | 3 | 1 | 1,156 | - | 5,227 | 1912 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Duplex (2 Units, Any Combination)
- Stories: -
- Lot size: 8,276 sqft
- Building area: 1,100 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 1208
- Land Use: Residential
- Parcel Number: 15-10-429-033
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $440,800
- County Est. Land Value: $147,800
- Assessed Land Value: $147,800
- County Est. Structure Value: $293,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/26/21 | $0 | 0% | Sandlot Properties Llc |
| 08/30/19 | $0 | 0% | Sandlot Properties Llc |
| 08/29/19 | $0 | 0% | Camden G Smith |
| 12/31/02 | $0 | 0% | Landen Properties Llc |
| 12/26/02 | $0 | 0% | Dennis G Smith |
| 10/01/97 | $0 | 0% | Landen Properties Llc |
| 09/29/97 | $0 | 0% | Dennis Smith |
| 04/25/95 | $0 | 0% | First American Title Company Of Utah |
Ownership
- Name: Sandlot Properties, Llc
- Owner Occupied: No
- Owner Mailing Address: 1386 W Glenrose Dr # 1388, Salt Lake City, UT 84104
- Years Owned: 38
- Home Equity: $233,900
- Mortgage Balance Remaining: $310,100
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No