BNBCalc Short Term Rental Investment Analysis 177 E Mt Peale Dr, Moab, UT

7 bed • 4 bath • 16 guests • $1,489,300

BNB

Calc

Annual Revenue

$972,663

Profit (Cash Flow)

$732,073

Cap Rate

55.9%

Annual Revenue

$972,663

AirDNA projects $854/night at 60% occupancy ($187,151). Airbtics projects $2,528/night at 77% occupancy ($710,969). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 85% occupancy rate, $3,133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$528,470	$713,277	$978,126	$1,034,781
Occupancy	69%	79%	85%	89%
Nightly Rate	$2,085	$2,456	$3,133	$3,164

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Exclusive Retreats 6 Bed 6 Bath with Private Pool	$450,179	$1,968	62%	6	6	3	$450	✅	✅	❌	Y / Y	⭐️ 4.9 (40)
New Exclusive Retreats Desert Vista Heated Pool	$686,962	$2,194	85%	6	8	3	$550	✅	✅	❌	Y / Y	⭐️ 0 (6)
New Exclusive Retreats Desert Vista Heated Pool	$736,699	$2,225	90%	6	8	3	$550	✅	✅	❌	Y / Y	⭐️ 0 (2)
Sleeps 26 \| Bikes \| Pool/Spa \| Garage \| 631/635	$731,532	$3,123	64%	8	6	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
Sleeps 22 \| Bikes \| Pool/Spa \| Garage\| 417/421	$899,833	$3,152	78%	7	6	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
Sleeps 28 \| Bikes \| Pool/Spa \| Garage \| 620/624	$821,677	$3,162	71%	8	6	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (9)
Sleeps 35 \| Bikes \| Pool/Spa \| Garage \| 424/428	$595,237	$2,357	69%	8	6	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (2)
Sleeps 31, Bikes, Pool/Spa, Garage\| 428/432	$812,154	$3,170	70%	8	6	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (5)
Exclusive Retreats White Rim 6 Bedoom All Suites	$627,456	$2,061	83%	6	7	3	$550	✅	✅	❌	Y / Y	⭐️ 5 (22)
Exclusive Retreats 6 Bedroom Suites + Private Pool	$623,613	$1,854	91%	6	7	3	$550	✅	✅	❌	Y / Y	⭐️ 5 (43)
Sleeps 27 \| Bikes \| Pool/Spa \| Garage\| 611/619	$756,248	$2,375	87%	8	6	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Sleeps 24 \| Bikes \| Pool/Spa \| Garage\| 598/602	$535,092	$1,720	85%	7	6	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (2)
Sleeps 28 \| Bikes \| Pool/Spa \| Garage \| 619/623	$612,830	$2,093	80%	8	6	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (6)
Sleeps 27 \| Bikes \| Pool/Spa \| Garage\| 623/631	$901,538	$3,118	79%	8	6	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (2)
Mountain Retreat, near Moab! CB	$475,639	$2,109	61%	6	7	2	$450	✅	✅	❌	Y / Y	⭐️ 5 (1)
Sleeps 29, Pool/Spa/Garage/DT Location \| 420/424	$881,010	$3,047	79%	7	6	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
Sleeps 29 \| Bikes \| Pool/Spa \| Garage\| 425/429	$789,693	$3,127	69%	8	6	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
Sleeps 24 \| Bikes \| Pool/Spa \| Garage\| 590/594	$820,638	$3,158	71%	8	6	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (17)
Sleeps 28 \| Bikes \| Pool/Spa \| Garage\| 624/632	$1,179,867	$3,358	96%	8	6	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (2)
Sleeps 27 \| Bikes \| Pool/Spa \| Garage\| 421/425	$789,572	$2,538	85%	8	6	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (2)
Sleeps 28 \| Bikes \| Pool/Spa \| Garage\| 611/429	$984,942	$3,166	85%	8	6	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Moab Off Road Compound	$241,388	$1,400	47%	6	4	3	$375	✅	✅	✅	Y / Y	⭐️ 4.9 (12)
Sleeps 22 \| Bikes \| Pool/Spa \| Garage\| 594/598	$903,112	$2,804	88%	7	6	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (1)
Hidden Oaks Lodge	$409,920	$1,400	80%	8	7	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

203.61% 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)	$732,073	$1,464,146	$2,196,220	$2,928,293	$3,660,366	$7,320,733	$21,962,200
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,191,440	$1,191,440	$1,191,440	$1,191,440	$1,191,440	$1,191,440	$1,191,440
Down Payment	$297,860	$297,860	$297,860	$297,860	$297,860	$297,860	$297,860
Property Appreciation	$44,679	$90,698	$138,098	$186,920	$237,206	$512,194	$2,125,621
Total Return	$2,266,052	$3,044,145	$3,823,618	$4,604,513	$5,386,873	$9,322,228	$25,577,122

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

203.61%

Cap Rate

55.9%

Return on Investment

220.11%

177 E Mt Peale Dr Moab, Utah, 84532

7 bed • 4 bath • 16 guests

Purchase Price

Est. $7,143/mo

Inquire about this property

Contact Agent

$1,489,300

Zestimate

1007

Airbnb Investor Score

$732,073

Annual Profit

55.9%

Cap Rate

203.6%

Cash on Cash

$972,663

Annual Revenue

BNBCalc predicts this property will get $2,528 per night with 77% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 34% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

24 Airbnb Comparables

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

$719,451

Avg annual revenue

77%

Avg occupancy rate

$2,528

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

$240k

$545k

$850k

$1k

$732,073

Profit

Revenue

$972,663

Operating Expenses

$140,126

Operating Income

$832,537

Mortgage & Taxes

$100,463

Profit (Cash Flow)

$732,073

$359,539

Cash Investment

Down Payment

$297,860

Renos & Furnishing

$17,000

Closing Costs

$44,679

Total

$359,539

DSCR Ratio

Strong

8.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

203.61%

Cap Rate

55.9%

Return on Investment

220.11%

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

$70,684

Deductible property tax

$14,744

Your total deduction

-$582,185

Your adjusted annual income

$150,000 - -$582,185 = $732,185

Taxes on $732,185 (30%)

$219,655

Your old tax bill

$45,000

Your new tax bill

$219,655

Estimated tax savings

-$174,655

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:

0.6 sqft

Year built:

2012

Size:

3,700 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air, Central, Wood

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.6 sqft

Building area: 3,700 sqft

Garage: Yes

Heating: Forced air, central, wood

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Central Air, Ceiling Fan(s)

View: Mountain(s), Valley, Red Rock

Parking: Open, RV Access/Parking

Amenities: Dryer, Gas Grill/BBQ, Microwave, Range Hood, Refrigerator, Washer, Disposal, Gas Oven, Oven, Countertop Range, Free-Standing Range

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 00062000049C

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,489,300

Schools

High School: Grand County High School with 3/10 star rating