BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 173 North 100 East, Kanab, UT

3 bed β€’ 2 bath β€’ 6 guests β€’ $320,000

BNB

Calc

Annual Revenue

$37,653

Profit (Cash Flow)

-$2,508

Cap Rate

6.0%

Annual Revenue

$37,653

AirDNA projects $169/night at 53% occupancy ($32,714). Airbtics projects $169/night at 61% occupancy ($37,653). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $169 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,002$34,798$50,374$72,568
Occupancy54%60%65%80%
Nightly Rate$128$153$205$241

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Clean, comfortable townhouse - Kanab, UT

No image available

$17,893
$120
38%
31.52$150βœ…βœ…βŒY / Y⭐️ 5 (104)
#1 Amazing Work/Vacation Townhouse 3bd King Suite

No image available

$28,782
$127
58%
32.51$79❌❌❌Y / Y⭐️ 5 (253)
#4 Work/Vacation Townhouse - 3bdrm/2.25bath

No image available

$28,912
$123
60%
32.51$79❌❌❌Y / Y⭐️ 5 (173)
#2 Work/Vacation Townhouse - 3bdrm/2.5ba Ensuite

No image available

$32,366
$128
63%
32.51$79❌❌❌Y / Y⭐️ 5 (238)
Nice & clean destination townhouse in Kanab Utah

No image available

$27,905
$151
49%
321$75βœ…βœ…βŒY / Y⭐️ 4.8 (133)
Well appointed condo with pool,gym and hot tub

No image available

$31,837
$147
58%
322$90βœ…βœ…βŒY / Y⭐️ 5 (83)
SALE!Family, Hot Tub, Playground, Firepit

No image available

$49,706
$268
50%
332$165βŒβœ…βŒY / Y⭐️ 5 (64)
Beautiful Southwest TownHome

No image available

$20,848
$140
40%
323$25βœ…βœ…βœ…Y / Y⭐️ 5 (142)
Kanab Condo w/ Pool & AC < 1 Mi to Attractions!

No image available

$50,869
$202
63%
31.52$129βœ…βœ…βŒY / Y⭐️ 4.5 (68)
Spacious Modern Townhome Close to Downtown Kanab!

No image available

$26,086
$151
45%
32.52$150❌❌❌Y / Y⭐️ 5 (117)
Adventure Base Camp

No image available

$40,114
$135
79%
322$119βœ…βœ…βŒY / Y⭐️ 5 (192)
Lovely Townhome, Peaceful Surroundings, Hiking, Ho

No image available

$31,496
$126
65%
322$150βœ…βœ…βœ…Y / Y⭐️ 5 (53)
Kasa Kanab Modern Townhome Pet Friendly!

No image available

$36,617
$166
59%
322$150βœ…βœ…βœ…Y / Y⭐️ 5 (76)
Oasis in the Great Outdoors!

No image available

$25,757
$108
64%
322$140βœ…βœ…βŒY / Y⭐️ 5 (64)
#3 Amazing Work/Vacation Townhouse 3bdrm King Bed

No image available

$27,407
$115
59%
31.51$79❌❌❌Y / Y⭐️ 5 (137)
Desert Dwelling in the heart of town.

No image available

$37,278
$158
62%
322$100βœ…βŒβŒY / Y⭐️ 5 (78)
Kanab’s Red Rock Adventure Stop

No image available

$39,800
$156
66%
32.53$160βœ…βœ…βœ…Y / Y⭐️ 5 (33)
Picturesque Townhome, Close to Hiking Trails

No image available

$28,938
$134
58%
322$150βœ…βœ…βœ…Y / Y⭐️ 4.8 (49)
Kanab Townhome Pool and Hot Tub Pets OK!

No image available

$26,339
$129
53%
32.52$150βœ…βœ…βœ…Y / Y⭐️ 5 (82)
Family Friendly Townhome in Kanab Pool & Hot Tub!

No image available

$30,134
$179
45%
32.52$99βœ…βœ…βŒY / Y⭐️ 5 (40)
Beautiful Condo w/ Pool, Hot-Tub, Patio

No image available

$26,196
$99
70%
322$150βœ…βœ…βŒY / Y⭐️ 5 (43)
Red Rock Hideaway β˜… w/3 BR, Community Pool/Hot Tub

No image available

$44,091
$126
93%
322$120βœ…βœ…βŒY / Y⭐️ 5 (197)
The Happy Cactus Home

No image available

$33,001
$240
36%
32.51$125βœ…βœ…βŒY / Y⭐️ 5 (101)
Pet-Friendly Luxury Home in Premier Kanab Locale!

No image available

$46,370
$205
61%
323$150βœ…βœ…βœ…Y / Y⭐️ 5 (29)
Pet Friendly Southern Utah Luxury FamilyHome Views

No image available

$41,056
$207
53%
323$150βœ…βœ…βœ…Y / Y⭐️ 5 (49)
Rustic Gold Retreat

No image available

$54,973
$239
61%
321$115❌❌❌Y / Y⭐️ 5 (83)
Private hot tub! 2 king beds! Pool! Bunk Room!

No image available

$52,221
$216
64%
324$180βœ…βœ…βŒY / Y⭐️ 5 (64)
Tom's Canyon Retreat I Pool I Pet Friendly

No image available

$32,575
$108
80%
321$135βœ…βœ…βœ…Y / Y⭐️ 5 (19)
Beautiful Sunset Oasis!

No image available

$25,776
$137
49%
32.52$150βœ…βœ…βŒY / Y⭐️ 5 (70)
Cactus Flats- Wake up to red cliff views

No image available

$57,613
$254
61%
322$150βœ…βœ…βŒY / Y⭐️ 5 (83)
Hot tub! 3bd/1ba walkable to downtown

No image available

$37,887
$168
59%
312$100βŒβœ…βœ…Y / Y⭐️ 5 (169)
Charming home in downtown Kanab

No image available

$55,975
$161
93%
321$89❌❌❌Y / Y⭐️ 5 (112)
Kanab's Family Fun Zone 3BR Big Yard & Hot Tub!

No image available

$85,361
$270
84%
332$180βŒβœ…βœ…Y / Y⭐️ 5 (47)
New Red Dirt life!

No image available

$55,968
$180
84%
323$125❌❌❌Y / Y⭐️ 5 (122)
Brand New W/EV Charger! Casa Gemela A

No image available

$52,660
$218
66%
321$0❌❌❌Y / Y⭐️ 5 (45)
Classy, Clean & Comfortable - Close to Downtown

No image available

$35,347
$151
63%
322$75❌❌❌Y / Y⭐️ 5 (140)
Kanab Utah Luxury Home Rental Red Cliff Retreat!

No image available

$40,064
$193
55%
323$150βœ…βœ…βŒY / Y⭐️ 5 (29)
Luxury Kanab Utah Home w/Amazing Views Pool Gym!

No image available

$45,543
$218
55%
323$150βœ…βœ…βŒY / Y⭐️ 5 (40)
Cozy Townhouse Near Zion & Bryce | Pool & Hot Tub

No image available

$37,868
$137
73%
321$155βœ…βœ…βŒY / Y⭐️ 5 (59)
Luxury Pet Friendly Holiday Home La Estancia Kanab

No image available

$59,040
$285
56%
323$150βœ…βœ…βœ…Y / Y⭐️ 5 (54)

Return Metrics

-3.05% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$2,508-$5,016-$7,524-$10,032-$12,540-$25,080-$75,242
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$256,000$256,000$256,000$256,000$256,000$256,000$256,000
Down Payment$64,000$64,000$64,000$64,000$64,000$64,000$64,000
Property Appreciation$9,600$19,488$29,672$40,162$50,967$110,053$456,723
Total Return$327,091$334,471$342,148$350,130$358,427$404,972$701,481

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.05%

Cap Rate

5.96%

Return on Investment

12.46%

property-location

173 N 100 E Kanab, Utah, 84741

3 bed β€’ 2 bath β€’ 6 guests

Est. $1,535/mo

Agent

Inquire about this property

Contact Agent

$313,100

Zestimate

2

Airbnb Investor Score

-$2,508

Annual Profit

6.0%

Cap Rate

-3.1%

Cash on Cash

$37,653

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $169/night at 53% occupancy ($32,714.9). Airbtics projects $169/night at 61% occupancy ($37,653).

Top 48% of comparables

Top 38% 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.

$38,966

Avg annual revenue

61%

Avg occupancy rate

$169

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$40k

$60k

$85k

Sign up to see the data on 40 all comparables

-$2,508

Profit

Revenue

$37,653

Operating Expenses

$18,575

Operating Income

$19,078

Mortgage & Taxes

$21,586

Profit (Cash Flow)

-$2,508

$82,100

Cash Investment

Down Payment

$64,000

Renos & Furnishing

$8,500

Closing Costs

$9,600

Total

$82,100

DSCR Ratio

Weak

0.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.05%

Cap Rate

5.96%

Profit (Cummulative)

-$2,508

$256,000

$8,500

$9,600

$0

Total Gain

$10,236

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

$15,188

Deductible property tax

$3,168

Your total deduction

$73,048

Your adjusted annual income

$150,000 - $73,048 = $76,952


Taxes on $76,952 (30%)

$23,086

Your old tax bill

$45,000

Your new tax bill

$23,086


Estimated tax savings

$21,914

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:

0.48 sqft

Year built:

1941

Size:

1,196 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Wall Furnace, Wood Burn. Stove

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 0.48 sqft
  • Building area: 1,196 sqft
  • Garage: No
  • Heating: Wall furnace, wood burn. stove
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: Mountain(s)
  • Parking: -
  • Amenities: Refrigerator, Electric Water Heater, Oven/Range, Oven/Range- Electric
  • Price per square foot: $261

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: K2714
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $313,100


Schools

  • High School: Kanab High School with 7/10 star rating