173 N 100 E Kanab, Utah, 84741
3 bed β’ 2 bath β’ 6 guests
Est. $1,535/mo

Inquire about this property
Contact Agent
$313,100
Zestimate
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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