BNBCalc Short Term Rental Investment Analysis 175 East 175 South, North Salt Lake, UT

3 bed • 1.5 bath • 6 guests • $450,000

BNB

Calc

Annual Revenue

$51,850

Profit (Cash Flow)

$1,074

Cap Rate

7.0%

Annual Revenue

$51,850

AirDNA projects $114/night at 62% occupancy ($25,815). Airbtics projects $159/night at 66% occupancy ($38,328). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, $182 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,964	$34,967	$53,919	$93,360
Occupancy	57%	68%	78%	89%
Nightly Rate	$116	$136	$182	$278

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Retreat Ski Snowboard Hot Tub Firepit BBQ	$47,037	$182	67%	3	1	4	$160	❌	✅	❌	Y / Y	⭐️ 5 (89)
Large 3 Queen Suite Near SLC & Airport	$37,574	$122	78%	3	1	1	$105	❌	❌	❌	Y / Y	⭐️ 5 (59)
Spacious & Private Lower Level Suite near Downtown	$33,267	$118	74%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (120)
Sundance duplex in slc ! 3 king bed 5 stars	$31,252	$132	56%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (70)
Becky’s guest house.	$36,612	$137	71%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (81)
Modern 3BR Minutes to Downtown/Airport, EV Charger	$33,602	$133	62%	3	2.5	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (144)
Charming Doggie friendly N. Salt Lake Ranch Home!	$29,190	$135	56%	3	2	3	$125	✅	❌	✅	Y / Y	⭐️ 5 (162)
Fabulous Urban Oasis w/ hot tub and private backyard!	$62,045	$279	59%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (64)
Adorable 2-bedroom guesthouse + loft w/ parking	$22,390	$72	76%	3	1	1	$75	❌	❌	❌	N / Y	⭐️ 5 (222)
Pet friendly. 3 bedroom 1 bath basement.	$26,309	$117	58%	3	1	2	$112	❌	❌	✅	Y / Y	⭐️ 5 (70)
Home Home	$27,690	$110	64%	3	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (67)
Entire Home by SLC - King Suite, Hot Tub, Families	$48,551	$198	65%	3	2	1	$55	❌	✅	❌	Y / Y	⭐️ 5 (157)
1 King bed 2 Queens, minutes from airport downtown	$49,653	$145	86%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (217)
Newly Updated Modern Home Near Downtown & Airport!	$48,993	$158	79%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (81)
Ken’s Place	$26,936	$100	71%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (96)
Close to Downtown SLC, Airport/U of U/Conventions	$31,344	$107	77%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (99)
3 bedroom 1 bath loft 14 min to downtown/airport	$25,918	$94	71%	3	1	2	$112	❌	❌	✅	Y / Y	⭐️ 5 (49)
Private Contemporary Basement	$26,377	$108	60%	3	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Near Downtown & SLC Double Units 3 BDR 2 Bath	$55,237	$154	98%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Private relaxing mountain retreat	$35,694	$103	92%	3	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (47)
Comfy 5 bed with hot tub near downtown SLC	$39,138	$145	71%	3	2.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (55)
Luxury modern home minutes from Downtown Salt Lake	$24,022	$131	47%	3	1	7	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Beautiful Home in the heart of Bountiful	$35,352	$106	88%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
The Skyview Loft and resort	$94,464	$290	89%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (43)
Spacious 3BR Basement Apt \| Airport, Work, Ski	$51,768	$225	60%	3	1	99	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
North Salt Lake Oasis	$102,454	$278	99%	3	3	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (7)
The Amazing Cozy Bountiful Abode- 3bd/1bth	$36,817	$119	79%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (45)
Spacious, Classy, Comfy Private Basement Apartment	$32,577	$154	57%	3	1	3	$75	❌	✅	❌	Y / Y	⭐️ 5 (83)
Berghaus North Salt Lake \| Airport, Ski, Downtown	$29,206	$114	70%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Bright private townhome	$65,148	$178	100%	3	2.5	1	$125	❌	❌	❌	Y / Y	⭐️ 0 (2)
Scenic Heights Luxury Salt Lake City Views	$50,564	$350	37%	3	3	180	$180	❌	❌	❌	Y / Y	⭐️ 5 (12)
Spacious 3BR Extended Stay: Airport, Downtown, Ski	$40,427	$186	58%	3	2	30	$130	❌	❌	❌	Y / Y	⭐️ 5 (29)
Entire House Fence Back Yard Upated New Furniture	$48,172	$154	84%	3	1	4	$139	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Luxury 3 bedroom modern home minutes Salt Lake	$36,196	$132	71%	3	1.5	21	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Gorgeous East side townhome	$30,452	$260	32%	3	3	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
3BR Home, Sleeps 10: 30+ Day Stays. Close to SLC	$28,182	$140	55%	3	2	25	$150	❌	❌	❌	Y / Y	⭐️ 5 (39)
Bright and delightsome Sleeps 8	$21,903	$133	45%	3	1.5	21	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Mitchell House	$18,682	$88	58%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

0.95% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,073	$2,147	$3,221	$4,295	$5,369	$10,739	$32,218
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$464,573	$479,552	$494,949	$510,774	$527,043	$615,501	$1,124,486

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.95%

Cap Rate

6.98%

Return on Investment

16.97%

175 E 175 S North Salt Lake, Utah, 84054

3 bed • 1.5 bath • 6 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$1,073

Annual Profit

7.0%

Cap Rate

1.0%

Cash on Cash

$51,850

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $114/night at 62% occupancy.Projected nightly rate is $159/night at 66% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$39,226

Avg annual revenue

66%

Avg occupancy rate

$159

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

$15k

$45k

$75k

$105k

$1,074

Profit

Revenue

$51,850

Operating Expenses

$20,421

Operating Income

$31,430

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$1,074

$111,875

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$8,375

Closing Costs

$13,500

Total

$111,875

DSCR Ratio

Acceptable

1.04

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.95%

Cap Rate

6.98%

Return on Investment

16.97%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$44,663

Your adjusted annual income

$150,000 - $44,663 = $105,337

Taxes on $105,337 (30%)

$31,601

Your old tax bill

$45,000

Your new tax bill

$31,601

Estimated tax savings

$13,399

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com