BNBCalc Short Term Rental Investment Analysis 2220 Black Jack Dr, Duck Creek Village, UT 84762, USA

3 bed • 2 bath • 7 guests • $549,000

BNB

Calc

Annual Revenue

$81,194

Profit (Cash Flow)

$22,253

Cap Rate

10.5%

Annual Revenue

$81,194

AirDNA projects $247/night at 45% occupancy ($40,596).

BNB Calc projects a 90% occupancy rate, $247 rate per night.

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

Return Metrics

16.51% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,252	$44,505	$66,758	$89,011	$111,263	$222,527	$667,583
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$439,199	$439,199	$439,199	$439,199	$439,199	$439,199	$439,199
Down Payment	$109,800	$109,800	$109,800	$109,800	$109,800	$109,800	$109,800
Property Appreciation	$16,470	$33,434	$50,907	$68,904	$87,441	$188,810	$783,567
Total Return	$587,722	$626,939	$666,665	$706,915	$747,705	$960,337	$2,000,150

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.51%

Cap Rate

10.48%

Return on Investment

33.28%

2220 Black Jack Dr Duck Creek Village, Utah, 84762

3 bed • 2 bath • 7 guests

Purchase Price

Est. $2,633/mo

Inquire about this property

Contact Agent

$81,194

Annual Revenue

Projected nightly rate is $247/night at 45% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,253

Profit

Revenue

$81,194

Operating Expenses

$23,635

Operating Income

$57,559

Mortgage & Taxes

$35,306

Profit (Cash Flow)

$22,253

$134,770

Cash Investment

Down Payment

$109,800

Renos & Furnishing

$8,500

Closing Costs

$16,470

Total

$134,770

DSCR Ratio

Strong

1.63

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.51%

Cap Rate

10.48%

Return on Investment

33.28%

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

$22,980

Deductible property tax

$6,039

Your total deduction

$32,565

Your adjusted annual income

$150,000 - $32,565 = $117,435

Taxes on $117,435 (30%)

$35,231

Your old tax bill

$45,000

Your new tax bill

$35,231

Estimated tax savings

$9,769

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