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

4 bed • 4 bath • 12 guests • $399,000

BNB

Calc

Annual Revenue

$24,110

Profit (Cash Flow)

-$19,620

Cap Rate

1.8%

Annual Revenue

$24,110

AirDNA projects $409/night at 33% occupancy ($49,296). Airbtics projects $316/night at 41% occupancy ($47,321). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 41% occupancy rate, $161 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,796	$42,516	$69,552	$125,301
Occupancy	34%	41%	50%	58%
Nightly Rate	$184	$276	$369	$573

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Brian Head Village Escape: Ski Slope & Snow Sports	$29,273	$168	44%	4	3	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (109)
CR #2- Directly across from Navajo Ski Lodge & Lif	$55,026	$311	47%	4	3	2	$254	❌	✅	❌	Y / Y	⭐️ 5 (28)
Newer Cabin Centrally located in Brian Head	$62,898	$253	65%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Prince Suite Pool/Spa Ski-in/out Gym Sauna BBQ	$18,594	$127	36%	4	2	1	$140	✅	✅	❌	Y / Y	⭐️ 4.5 (105)
Gorgeous Cabin! Sleeps 14-18 for Large Families!	$108,065	$703	42%	4	4.5	3	$400	❌	❌	❌	Y / Y	⭐️ 5 (18)
Sleeps 12! Hot Tub in Unit, Walk to Lifts	$54,024	$324	42%	4	3.5	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (11)
Authentic Log Cabin with Luxuries	$67,718	$299	58%	4	2.5	4	$300	❌	✅	✅	Y / Y	⭐️ 5 (92)
Spacious Brian Head Mtn Getaway w/ Hot Tub!	$54,618	$227	49%	4	3	2	$361	❌	✅	❌	Y / Y	⭐️ 4 (42)
BHV L1 - This Mountain Getaway is located right ac	$17,173	$144	30%	4	2	2	$203	❌	❌	❌	Y / Y	⭐️ 5 (23)
Queen Suite Pool/Spa Ski-in/out Gym Sauna BBQ	$20,869	$137	39%	4	2	1	$140	✅	✅	❌	Y / Y	⭐️ 4.5 (160)
King Suite Pool/Spa Ski-in/out Gym Sauna BBQ	$27,733	$140	50%	4	2	1	$135	✅	✅	❌	Y / Y	⭐️ 5 (152)
Luxury Getaway in Brian Head. Easy ski access!	$36,355	$257	38%	4	3.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (47)
Cozy Ski in/out, private cabin with hot tub.	$62,174	$301	54%	4	2	3	$275	❌	✅	❌	Y / Y	⭐️ 5 (47)
'Scenic Retreat' Brian Head Cabin - Mins to Resort	$57,515	$268	56%	4	4	3	$294	❌	❌	❌	Y / Y	⭐️ 5 (52)
Remodeled Large Cozy Condo Cabin	$14,729	$109	35%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (126)
4 BDRM, 5-Star Rated Home w/ Spectacular Views	$49,949	$274	49%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (44)
Ski-in/Ski-out family cabin in Brianhead	$119,673	$829	39%	4	3.5	3	$275	✅	✅	❌	Y / Y	⭐️ 5 (14)
Chalet Village! 4 bed/3 ba Walk to ski, Sauna, W/D	$40,831	$187	58%	4	3	2	$219	❌	❌	❌	Y / Y	⭐️ 5 (42)
The Villas condo #11, short walking distance to	$43,354	$278	40%	4	3.5	1	$295	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Snowshoe 2B- Navajo Ski In/Out Family Getaway	$66,906	$356	50%	4	3	2	$275	❌	❌	❌	Y / Y	⭐️ 0 (2)
Luxury "Treetop Views" at Giant Steps	$33,862	$146	60%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Pine Tree Condo, 4 bedroom condo ski in/out on	$54,777	$300	49%	4	3	1	$190	❌	❌	❌	Y / Y	⭐️ 5 (23)
Brian Head Retreat w/ Deck, Shuttle to Ski Slopes!	$35,986	$252	36%	4	3.5	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (13)
Briarwood Glen Cabin	$68,692	$408	46%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Hillside Hideaway	$32,677	$279	30%	4	2	2	$254	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Brian Head "Rustic Pines"	$67,213	$544	33%	4	3	2	$250	❌	✅	❌	Y / Y	⭐️ 4.8 (13)
Remodeled Ski In/Out 4 Bedroom Condo at Chair 8	$46,510	$226	55%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (99)
Luxury stay at Giant Steps	$34,906	$187	51%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Ski in/Ski out Penthouse for an Unforgettable Trip	$24,362	$161	39%	4	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (122)
Brian Head Cabin Minutes from Slopes w/ Game Room!	$111,327	$667	41%	4	4	2	$371	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Brian Head LoftMovie TheaterWalk to Lifts*Views	$64,562	$280	63%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Book this Cozy Privately owned home 3-Level Cabin	$78,933	$526	41%	4	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cozy and luxurious 4-Bedroom/2.5 bath, 2-Level	$66,730	$424	43%	4	2.5	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)

Return Metrics

-19.09% 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)	-$19,619	-$39,239	-$58,859	-$78,479	-$98,098	-$196,197	-$588,593
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$319,200	$319,200	$319,200	$319,200	$319,200	$319,200	$319,200
Down Payment	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800
Property Appreciation	$11,970	$24,299	$36,998	$50,078	$63,550	$137,222	$569,477
Total Return	$391,350	$384,059	$377,138	$370,598	$364,451	$340,024	$379,883

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.09%

Cap Rate

1.82%

Return on Investment

-3.62%

226 UT-143 Brian Head, Utah, 84719

4 bed • 4 bath • 12 guests

Purchase Price

Est. $1,914/mo

Inquire about this property

Contact Agent

$203,100

Zestimate

-78

Airbnb Investor Score

-$19,619

Annual Profit

1.8%

Cap Rate

-19.1%

Cash on Cash

$24,110

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $409/night at 33% occupancy.Projected nightly rate is $316/night at 41% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

40 Airbnb Comparables

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

$48,637

Avg annual revenue

41%

Avg occupancy rate

$316

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

$15k

$50k

$85k

$120k

-$19,620

Profit

Revenue

$24,110

Operating Expenses

$16,814

Operating Income

$7,295

Mortgage & Taxes

$26,915

Profit (Cash Flow)

-$19,620

$102,770

Cash Investment

Down Payment

$79,800

Renos & Furnishing

$11,000

Closing Costs

$11,970

Total

$102,770

DSCR Ratio

Weak

0.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.09%

Cap Rate

1.82%

Return on Investment

-3.62%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$60,666

Your adjusted annual income

$150,000 - $60,666 = $89,334

Taxes on $89,334 (30%)

$26,800

Your old tax bill

$45,000

Your new tax bill

$26,800

Estimated tax savings

$18,200

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