BNBCalc Short Term Rental Investment Analysis 1640 Strawberry Creek Drive, Duck Creek Village, UT

3 bed • 3 bath • 9 guests • $569,100

BNB

Calc

Annual Revenue

$80,500

Profit (Cash Flow)

$61,051

Cap Rate

11.7%

Annual Revenue

$80,500

AirDNA projects $278/night at 53% occupancy ($53,815). Airbtics projects $279/night at 51% occupancy ($51,970). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 58% occupancy rate, $380 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,855	$41,172	$75,338	$137,548
Occupancy	39%	46%	58%	78%
Nightly Rate	$185	$230	$339	$465

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Log Haven: HotTub ~ Zion/Bryce	$68,123	$201	88%	3	2	1	$211	❌	✅	✅	Y / Y	⭐️ 5 (91)
The Flight Deck Cabin \| Duck Creek Village, Utah	$54,846	$158	86%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (298)
Runway Cabin Retreat with Private Hot Tub!	$86,762	$300	75%	3	3	2	$200	❌	✅	✅	Y / Y	⭐️ 4.5 (185)
Forest Haven! Fire Pit!	$39,000	$283	35%	3	3	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (17)
Aspen Glow Lodge ~ Luxury Cabin in Duck Creek	$39,323	$250	40%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (14)
Tranquil Forest Retreat at Centurion Hideaway	$25,034	$180	38%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Pet-Friendly Duck Creek Village Cabin w/ Fire Pit!	$59,464	$465	34%	3	3	2	$181	❌	❌	✅	Y / Y	⭐️ 4 (35)
10 Bed Luxurious Spa Cabin	$109,361	$424	67%	3	2	1	$199	❌	✅	✅	Y / Y	⭐️ 5 (323)
Charming 3bd/3ba Cabin <1mi to Duck Creek Village!	$38,848	$211	46%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (101)
Games & Fire-Pit \| Zion/Bryce Hub \| Pet Friendly	$97,105	$591	44%	3	3	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (29)
Hike, Bike & Ski: Duck Creek Village A-Frame!	$71,205	$395	48%	3	2	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (51)
Utah's Best Parks & Luxury Await	$83,333	$490	44%	3	2.5	3	$275	❌	✅	✅	Y / Y	⭐️ 5 (32)
Mellow Meadows, Private Cabin, 3bdrm/2bath with	$30,441	$168	47%	3	2	1	$190	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Tranquil Cabin - Private Hot Tub and Fire Pit!	$53,165	$227	58%	3	3	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (76)
Mallard Manor - Hot Tub!	$54,118	$324	44%	3	3	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (28)
Cozy Bear Cabin in Duck Creek!	$35,435	$225	39%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Tranquil Modern Cabin--Sleeps 9, 2 bdrm/1ba + Loft	$37,438	$166	59%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (104)
Modern and Cozy Duck Creek Cabin	$66,162	$227	78%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (272)
Modern3Story\|BryceZion\|Deck\|Poker&PoolTables	$57,629	$380	39%	3	3	2	$280	✅	❌	❌	Y / Y	⭐️ 5 (62)
Arapaho Luxury Retreat!	$39,384	$309	32%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (31)
New Build Modern Cabin	$45,688	$252	47%	3	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (139)
Pine View Cabin Retreat, Hot Tub, Walk Out Patio	$56,306	$319	46%	3	3	2	$175	❌	✅	✅	Y / Y	⭐️ 4.5 (86)
Pet Friendly Rustic Charm Close to National Parks	$46,963	$187	61%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (37)
Duck Creek Village Chalet w/ Fire Pit & Decks	$126,707	$407	84%	3	2.5	3	$207	❌	❌	❌	Y / Y	⭐️ 5 (50)
The Knotty Pine	$68,622	$326	54%	3	3	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (17)
Cabin: 3 bedrooms & Bonus room near Zion & Bryce	$24,066	$158	40%	3	3	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (139)
Sleeps 13 Make Memories Around the Fire Pit	$41,351	$220	50%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (56)
Lovely Log Cabin with Fire Pit!	$35,696	$154	54%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (49)
Pioneer Lodge (3 Story + Large Decks)	$36,087	$228	40%	3	2	1	$225	❌	❌	❌	N / Y	⭐️ 5 (82)
Mama Bear's Cabin	$77,267	$195	100%	3	1.5	1	$145	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Kool Kabin - Easy Access Year Round	$42,573	$287	39%	3	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (81)
Fabulous Find/Nestled in the Pines/Bryce/ZionGem.1	$26,168	$113	62%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
ARCADES\|Fire Pit\|Pet-Friendly\|Near Bryce and Zion!	$36,670	$233	43%	3	3	1	$0	❌	❌	✅	Y / N	⭐️ 5 (24)
The Ponderosa Cabin - Create Memories	$26,743	$168	38%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.2 (17)
Eagle Crest Cabin 3 bedroom / 2 bath (Sleeps 10)	$21,189	$144	37%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.3 (112)
Duck Creek Village Cabin w/ Fire Pit & Grill!	$131,616	$623	56%	3	2	1	$181	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Fabulous Find/Nestled in the Pines/Bryce/ZionGem.3	$26,694	$120	58%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Browning Retreat! Hot Tub!	$88,227	$469	50%	3	3	2	$175	❌	✅	✅	Y / Y	⭐️ 4.9 (37)
Blissful Cabin Retreat	$64,225	$417	41%	3	3	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Beautiful 2 Bedroom + loft with Indoor Fireplace	$24,390	$196	34%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)

Return Metrics

73.79% 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)	$61,050	$122,101	$183,152	$244,202	$305,253	$610,506	$1,831,520
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$512,189	$512,189	$512,189	$512,189	$512,189	$512,189	$512,189
Down Payment	$56,910	$56,910	$56,910	$56,910	$56,910	$56,910	$56,910
Property Appreciation	$17,073	$34,658	$52,770	$71,427	$90,642	$195,722	$812,255
Total Return	$647,223	$725,859	$805,023	$884,729	$964,996	$1,375,329	$3,212,875

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

73.79%

Cap Rate

11.71%

Return on Investment

100.13%

1640 Strawberry Creek Dr Duck Creek Village, Utah, 84762

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,730/mo

Inquire about this property

Contact Agent

$569,100

Zestimate

247

Airbnb Investor Score

$15,514

Annual Profit

11.7%

Cap Rate

73.8%

Cash on Cash

$80,500

Annual Revenue

BNBCalc predicts this property will get $279 per night with 51% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$54,835

Avg annual revenue

51%

Avg occupancy rate

$279

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

$20k

$55k

$95k

$135k

$61,051

Profit

Revenue

$80,500

Operating Expenses

$13,815

Operating Income

$66,685

Mortgage & Taxes

$5,634

Profit (Cash Flow)

$61,051

$65,660

Cash Investment

Down Payment

$56,910

Renos & Furnishing

$8,750

Total

$65,660

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

73.79%

Cap Rate

11.71%

Return on Investment

100.13%

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

$38,091

Deductible property tax

$5,634

Your total deduction

$40,373

Your adjusted annual income

$150,000 - $40,373 = $109,627

Taxes on $109,627 (30%)

$32,888

Your old tax bill

$45,000

Your new tax bill

$32,888

Estimated tax savings

$12,112

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:

1.36 sqft

Year built:

1984

Size:

2,058 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric, Propane, Wall Furnace, Wood Burn. Stove

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 3

Lot size: 1.36 sqft

Building area: 2,058 sqft

Garage: No

Heating: Electric, propane, wall furnace, wood burn. stove

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: Mountain(s)

Parking: -

Amenities: Dishwasher, Disposal, Microwave, Refrigerator, Washer/Dryer, Electric Water Heater, Oven/Range- Propane

Price per square foot: $276

Lot Info

Zoning: -

Land Use: -

Parcel Number: 4430

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $569,100

Schools