BNBCalc Short Term Rental Investment Analysis 2235 Sidewinder Dr, Park City, UT 84060, USA

1 bed • 1 bath • 4 guests • $350,000

BNB

Calc

Annual Revenue

$39,446

Profit (Cash Flow)

-$2,480

Cap Rate

6.6%

Annual Revenue

$39,446

AirDNA projects $164/night at 62% occupancy ($37,138).

BNB Calc projects a 60% occupancy rate, $180 rate per night.

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

Return Metrics

-4.98% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,480	-$4,960	-$7,440	-$9,920	-$12,400	-$24,801	-$74,403
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$315,000	$315,000	$315,000	$315,000	$315,000	$315,000	$315,000
Down Payment	$35,000	$35,000	$35,000	$35,000	$35,000	$35,000	$35,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$358,019	$366,354	$375,014	$384,007	$393,345	$445,569	$775,138

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.98%

Cap Rate

6.63%

Return on Investment

24.07%

2235 Sidewinder Dr Park City, Utah, 84060

1 bed • 1 bath • 4 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$39,446

Annual Revenue

Projected nightly rate is $164/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,480

Profit

Revenue

$39,446

Operating Expenses

$16,229

Operating Income

$23,217

Mortgage & Taxes

$25,697

Profit (Cash Flow)

-$2,480

$49,750

Cash Investment

Down Payment

$35,000

Renos & Furnishing

$4,250

Closing Costs

$10,500

Total

$49,750

DSCR Ratio

Weak

0.90

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.98%

Cap Rate

6.63%

Return on Investment

24.07%

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

$18,309

Deductible property tax

$1,750

Your total deduction

$35,636

Your adjusted annual income

$150,000 - $35,636 = $114,364

Taxes on $114,364 (30%)

$34,309

Your old tax bill

$45,000

Your new tax bill

$34,309

Estimated tax savings

$10,691

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