BNBCalc Short Term Rental Investment Analysis 198 725 East, Vineyard, UT

12 bed • 10 bath • 36 guests • $1,319,900

BNB

Calc

Annual Revenue

$376,479

Profit (Cash Flow)

$300,790

Cap Rate

23.8%

Annual Revenue

$376,479

AirDNA projects $1,412/night at 73% occupancy ($376,478).

BNB Calc projects a 73% occupancy rate, $1,412 rate per night.

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

Return Metrics

90.57% 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)	$300,789	$601,579	$902,368	$1,203,158	$1,503,948	$3,007,896	$9,023,689
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,055,920	$1,055,920	$1,055,920	$1,055,920	$1,055,920	$1,055,920	$1,055,920
Down Payment	$263,980	$263,980	$263,980	$263,980	$263,980	$263,980	$263,980
Property Appreciation	$39,597	$80,381	$122,390	$165,659	$210,225	$453,935	$1,883,843
Total Return	$1,660,286	$2,001,861	$2,344,659	$2,688,717	$3,034,074	$4,781,731	$12,227,432

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

90.57%

Cap Rate

23.77%

Return on Investment

106.13%

198 725 E Vineyard, Utah, 84059

12 bed • 10 bath • 36 guests

Purchase Price

Est. $6,331/mo

Inquire about this property

Contact Agent

$1,319,900

Zestimate

413

Airbnb Investor Score

$221,697

Annual Profit

23.8%

Cap Rate

90.6%

Cash on Cash

$376,479

Annual Revenue

Projected nightly rate is $1,412/night at 73% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$300,790

Profit

Revenue

$376,479

Operating Expenses

$62,622

Operating Income

$313,857

Mortgage & Taxes

$13,067

Profit (Cash Flow)

$300,790

$292,480

Cash Investment

Down Payment

$263,980

Renos & Furnishing

$28,500

Total

$292,480

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

90.57%

Cap Rate

23.77%

Return on Investment

106.13%

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

$66,663

Deductible property tax

$13,067

Your total deduction

-$86,107

Your adjusted annual income

$150,000 - -$86,107 = $236,107

Taxes on $236,107 (30%)

$70,832

Your old tax bill

$45,000

Your new tax bill

$70,832

Estimated tax savings

-$25,832

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:

3,049 sqft

Year built:

2014

Size:

5,896 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 3,049 sqft

Building area: 5,896 sqft

Garage: Yes

Heating: Central

Pool: Yes

Fireplaces: -

Basement: No

Cooling: -

View: Valley

Parking: Garage - Attached

Amenities: Disposal, Countertop Range, Built In Dishwasher

Price per square foot: $223

Lot Info

Zoning: -

Land Use: -

Parcel Number: 190470034

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $1,218,200

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,319,900

Schools