BNBCalc Short Term Rental Investment Analysis 1555 E 3900 S 112, Salt Lake City, UT 84124

1 bed • 1 bath • 3 guests • $226,000

BNB

Calc

Annual Revenue

$17,970

Profit (Cash Flow)

-$13,291

Cap Rate

0.9%

Annual Revenue

$17,970

AirDNA projects $85/night at 66% occupancy ($20,490). Airbtics projects $82/night at 60% occupancy ($17,970). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $82 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,550	$16,893	$28,615	$38,914
Occupancy	44%	58%	82%	89%
Nightly Rate	$68	$76	$90	$113

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Enjoy SLC NiCEST Apt! NO PET. No SMOKE/VaPE/party	$23,453	$72	89%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (116)
Guest suite in Millcreek area	$15,314	$60	64%	1	1	1	$20	❌	✅	❌	N / Y	⭐️ 4.8 (253)
BEST in the West Apt! NO SMoKE,VaPE/NO Pet/Party	$23,074	$67	85%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (56)
The Millstream Chalet	$41,015	$112	94%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (112)
Cherry Tree Guest House	$26,425	$95	76%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (61)
Cozy City & Ski Access Remote Work Private Condo	$15,627	$77	50%	1	1	2	$190	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Bright Remodeled Home in the Heart of MillcreekSLC	$13,878	$77	43%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (100)
Mtn City Hideaway	$9,178	$76	33%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 3.2 (4)
Evergreen Cottage	$12,029	$61	52%	1	1	3	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (18)

Return Metrics

-23.63% 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)	-$13,291	-$26,582	-$39,874	-$53,165	-$66,456	-$132,913	-$398,740
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$180,800	$180,800	$180,800	$180,800	$180,800	$180,800	$180,800
Down Payment	$45,200	$45,200	$45,200	$45,200	$45,200	$45,200	$45,200
Property Appreciation	$6,780	$13,763	$20,956	$28,364	$35,995	$77,725	$322,561
Total Return	$219,488	$213,180	$207,082	$201,199	$195,539	$170,811	$149,820

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.63%

Cap Rate

0.86%

Return on Investment

-7.63%

1555 E 3900 S 112 Salt Lake City, UT, 84124

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,084/mo

This property is for sale!

Contact Agent

Salt Lake City

Guide

Zoning

Market

Guide

Laws

Market Data

-99

Airbnb Investor Score

-$13,291

Annual Profit

0.9%

Cap Rate

-23.6%

Cash on Cash

$17,970

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $85/night at 66% occupancy.Projected nightly rate is $82/night at 60% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$18,739

Avg annual revenue

60%

Avg occupancy rate

$82

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

$5k

$20k

$30k

$40k

-$13,291

Profit

Revenue

$17,970

Operating Expenses

$16,016

Operating Income

$1,954

Mortgage & Taxes

$15,245

Profit (Cash Flow)

-$13,291

$56,230

Cash Investment

Down Payment

$45,200

Renos & Furnishing

$4,250

Closing Costs

$6,780

Total

$56,230

DSCR Ratio

Weak

0.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-23.63%

Cap Rate

0.86%

Return on Investment

-7.63%

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

$10,726

Deductible property tax

$2,237

Your total deduction

$36,267

Your adjusted annual income

$150,000 - $36,267 = $113,733

Taxes on $113,733 (30%)

$34,120

Your old tax bill

$45,000

Your new tax bill

$34,120

Estimated tax savings

$10,880

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:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -