BNBCalc Short Term Rental Investment Analysis 226 Utah 143, Brian Head, UT

1 bed • 1 bath • 4 guests • $135,000

BNB

Calc

Annual Revenue

$18,627

Profit (Cash Flow)

-$6,204

Cap Rate

1.9%

Annual Revenue

$18,627

AirDNA projects $137/night at 41% occupancy ($20,515). Airbtics projects $99/night at 45% occupancy ($16,271). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 51% occupancy rate, $100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,179	$16,432	$20,635	$36,635
Occupancy	36%	45%	51%	71%
Nightly Rate	$79	$92	$100	$132

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Brian Head Chalet w/ Mountain Views, Near Skiing!	$48,676	$287	44%	1	1.5	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (7)
The Aspens - w/ Fireplace, Loft & Deck - Sleeps 6	$23,680	$95	61%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (133)
Ski In-Out 1/1 Condo Next to Giant Steps	$14,431	$79	47%	1	1	2	$120	❌	✅	❌	Y / Y	⭐️ 5 (42)
Mountaintop Getaway: Ski Resort opens Nov. 8	$16,519	$70	53%	1	1	1	$105	❌	❌	❌	Y / Y	⭐️ 5 (111)
Sweet Skier’s Escape < Half-Mile to the Slopes!	$14,244	$79	42%	1	1	2	$140	❌	✅	❌	Y / Y	⭐️ 4.5 (47)
President Studio Pool/Spa Ski-in/out Gym Sauna BBQ	$11,390	$60	44%	1	1	1	$72	✅	✅	❌	Y / Y	⭐️ 5 (382)
1st Floor1Bd Cozy Condo Next To Giant Steps Resort	$26,313	$91	73%	1	1	1	$100	❌	✅	✅	Y / Y	⭐️ 5 (78)
Sawmill Creek #5 - This cozy mountain gem is loca	$21,487	$104	51%	1	2	2	$122	❌	❌	❌	Y / Y	⭐️ 5 (50)
A Perfect Ski and Stay Getaway	$17,837	$100	45%	1	1	2	$85	✅	✅	❌	Y / Y	⭐️ 5 (29)
Brian Head Mountain Retreat < 1 Mi to Ski Resort!	$16,941	$81	50%	1	1.5	2	$114	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Townhome w/ Mtn View - Walk to Brian Head Lifts!	$20,170	$109	45%	1	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (56)
Charming Ski Condominium w/ Resort Views!	$17,740	$92	50%	1	1	2	$83	❌	❌	✅	Y / Y	⭐️ 5 (21)
Mountain Modern Condo W/ Built-in Queen Bunkbeds!	$14,303	$90	40%	1	1	2	$115	❌	✅	❌	Y / Y	⭐️ 4.5 (137)
Designer Ski-In / Ski-Out Condominium Brian Head	$33,799	$123	71%	1	3	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Walk to Slopes: Brian Head Condo w/ Hot Tub Access	$15,673	$79	48%	1	1	2	$78	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
Brian Head Condo: Walk to Giant Steps Ski Lifts!	$16,557	$82	45%	1	1.5	2	$181	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Best location. Ski-in & walk to lifts.	$17,200	$131	35%	1	2	2	$115	❌	✅	❌	Y / Y	⭐️ 5 (9)
Modern Brian Head Condo - King Bed - Winter Fun!	$14,228	$102	34%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (234)
Cozy 1-bedroom retreat at Brian Head	$18,040	$93	53%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Spacious Retreat - Sleeps 6 - Pool Open!	$26,795	$96	67%	1	1	2	$135	✅	✅	❌	Y / Y	⭐️ 5 (90)
Brian Head Ski Condo - Walk to Giant Steps Lift!	$13,084	$77	37%	1	1	2	$98	❌	✅	❌	Y / Y	⭐️ 4.5 (6)
New Border Delight In Brian Head	$6,295	$75	21%	1	1	1	$156	❌	❌	❌	N / Y	⭐️ 4.5 (9)
Bougie Bear Den	$20,336	$67	72%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Perfect location, Mountain Modern Condo	$20,453	$78	68%	1	1	2	$75	❌	✅	❌	Y / Y	⭐️ 5 (148)
Timberbrook #306A	$27,462	$146	48%	1	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (8)
Timbernest 2B	$10,924	$155	17%	1	1	1	$170	❌	❌	❌	Y / N	⭐️ 0 (1)
Condo Chalet 11B- new listing. pet friendly, amazi	$20,275	$100	51%	1	1	2	$80	❌	❌	✅	N / Y	⭐️ 5 (24)
Fat Tire Roost w/ Bike&Ski Tools Overlooks Resort	$13,890	$119	29%	1	1	2	$105	❌	❌	✅	N / Y	⭐️ 4.5 (22)
Brian Head Condo: Walk to Lifts + Reservoir!	$12,842	$97	31%	1	1	2	$83	❌	✅	❌	N / Y	⭐️ 5 (27)
Cozy Brian Head Ski in/Ski out Condo W/3 Beds	$10,562	$78	37%	1	1	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (19)
Brian Wood #25 - Newly Updated! close to ski lifts	$13,739	$86	39%	1	1	2	$91	❌	❌	❌	Y / Y	⭐️ 5 (59)
Walk to Ski Lift: Brian Head Condo w/ Pool Access!	$11,573	$93	34%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
Brian Head Escape w/ Mtn View - Ski-In/Out!	$29,498	$98	72%	1	2	2	$129	❌	✅	❌	Y / Y	⭐️ 5 (23)
Fishing Bear Loft ,close to the lifts with Wood	$15,913	$91	45%	1	1.5	1	$150	❌	❌	❌	Y / N	⭐️ 4.5 (13)
Ski-in/out Next To GIANT STEPS Lodge!	$23,528	$65	91%	1	1	1	$60	❌	✅	❌	Y / Y	⭐️ 4.7 (313)
Brian Wood #4 - New Listing! Cozy Mountain Getaway	$17,575	$98	49%	1	1	2	$0	❌	✅	❌	Y / Y	⭐️ 4.5 (3)
1BR Mountainview \| Patio \| Fireplace	$5,960	$84	17%	1	1	2	$152	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Ski-in/ski-out 1BR with hot tub, sauna & fireplace	$5,909	$81	18%	1	1	2	$118	❌	✅	❌	Y / Y	⭐️ 4.6 (10)
Mountain Retreat w/ balcony, full kitchen & wifi	$15,428	$100	38%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (46)
Alpine 12 A	$10,084	$145	19%	1	2	2	$150	❌	❌	❌	Y / N	⭐️ 4.5 (4)

Return Metrics

-17.54% 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)	-$6,203	-$12,407	-$18,611	-$24,815	-$31,019	-$62,039	-$186,117
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$1,516	$3,116	$4,804	$6,585	$8,465	$19,533	$110,025
Down Payment	$24,975	$24,975	$24,975	$24,975	$24,975	$24,975	$24,975
Property Appreciation	$4,050	$8,221	$12,518	$16,943	$21,502	$46,428	$192,680
Total Return	$24,702	$24,635	$24,781	$25,149	$25,748	$32,550	$152,520

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.54%

Cap Rate

1.87%

Return on Investment

-0.81%

226 UT-143 Brian Head, Utah, 84719

1 bed • 1 bath • 4 guests

Purchase Price

Est. $648/mo

Inquire about this property

Contact Agent

$205,100

Zestimate

-72

Airbnb Investor Score

-$6,203

Annual Profit

1.9%

Cap Rate

-17.5%

Cash on Cash

$18,627

Annual Revenue

BNBCalc predicts this property will get $99 per night with 45% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$17,783

Avg annual revenue

45%

Avg occupancy rate

$99

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

$5k

$20k

$35k

$50k

-$6,204

Profit

Revenue

$18,627

Operating Expenses

$16,102

Operating Income

$2,526

Mortgage & Taxes

$8,730

Profit (Cash Flow)

-$6,204

$29,225

Cash Investment

Down Payment

$24,975

Renos & Furnishing

$4,250

Total

$29,225

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.54%

Cap Rate

1.87%

Return on Investment

-0.81%

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

$5,839

Deductible property tax

$1,336

Your total deduction

$19,974

Your adjusted annual income

$150,000 - $19,974 = $130,026

Taxes on $130,026 (30%)

$39,008

Your old tax bill

$45,000

Your new tax bill

$39,008

Estimated tax savings

$5,992

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:

Year built:

1973

Size:

444 sqft

Type:

CONDO

Parking:

Heating:

Baseboard, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 444 sqft

Garage: No

Heating: Baseboard, electric

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: Range, Microwave, Refrigerator

Price per square foot: $457

Lot Info

Zoning: -

Land Use: -

Parcel Number: A117200380000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $654,700

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $203,100

Schools