BNBCalc Short Term Rental Investment Analysis 1822 S Sawmill Blvd

4 bed • 3.5 bath • 12 guests • $763,100

BNB

Calc

Annual Revenue

$91,063

Profit (Cash Flow)

$14,068

Cap Rate

8.6%

Annual Revenue

$91,063

AirDNA projects $461/night at 52% occupancy ($87,556). Airbtics projects $542/night at 46% occupancy ($91,062). Airbtics predicts this property will perform in the 68% revenue percentile

BNB Calc projects a 46% occupancy rate, $542 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,588	$38,338	$100,284	$138,857
Occupancy	26%	36%	45%	92%
Nightly Rate	$204	$274	$419	$1,436

Seasonality (Profit by Month)

Return Metrics

7.54% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,068	$28,136	$42,204	$56,272	$70,340	$140,681	$422,045
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$610,480	$610,480	$610,480	$610,480	$610,480	$610,480	$610,480
Down Payment	$152,620	$152,620	$152,620	$152,620	$152,620	$152,620	$152,620
Property Appreciation	$22,893	$46,472	$70,759	$95,775	$121,542	$262,442	$1,089,143
Total Return	$800,061	$837,709	$876,064	$915,148	$954,982	$1,166,224	$2,274,289

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.54%

Cap Rate

8.58%

Return on Investment

23.85%

1822 S Sawmill Blvd Heber City, Utah, 84032

4 bed • 3.5 bath • 12 guests

Purchase Price

Est. $3,660/mo

Inquire about this property

Contact Agent

$763,100

Zestimate

$91,063

Annual Revenue

This property is projected to be in the top 68% revenue percentile compared to similar properties nearby.
AirDNA projects $461/night at 52% occupancy ($87,556.29). Airbtics projects $542/night at 46% occupancy ($91,062).

Occupancy Rate

Top 34% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

$14,068

Profit

Revenue

$91,063

Operating Expenses

$25,518

Operating Income

$65,544

Mortgage & Taxes

$51,476

Profit (Cash Flow)

$14,068

$186,388

Cash Investment

Down Payment

$152,620

Renos & Furnishing

$10,875

Closing Costs

$22,893

Total

$186,388

DSCR Ratio

Strong

1.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.54%

Cap Rate

8.58%

Return on Investment

23.85%

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

$36,218

Deductible property tax

$7,555

Your total deduction

-$18,510

Your adjusted annual income

$150,000 - -$18,510 = $168,510

Taxes on $168,510 (30%)

$50,553

Your old tax bill

$45,000

Your new tax bill

$50,553

Estimated tax savings

-$5,553

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:

871 sqft

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Vacant Land

Stories: 0

Lot size: 871 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: 0

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: VACANT LAND

Parcel Number: 00-0021-6149

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $75,000

County Est. Land Value: $75,000

Assessed Land Value: $75,000

County Est. Structure Value: -

Market Estimate: -