BNBCalc Short Term Rental Investment Analysis 250 Cove Rd, Orderville, UT 84758, USA

6 bed • 3 bath • 12 guests • $699,000

BNB

Calc

Report by:

marzryan@hotmail.com

Annual Revenue

$140,418

Profit (Cash Flow)

$54,388

Cap Rate

15.6%

Annual Revenue

$140,418

AirDNA projects $699/night at 55% occupancy ($140,418).

BNB Calc projects a 55.00000000000001% occupancy rate, $699 rate per night.

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

Return Metrics

76.96% 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)	$54,387	$108,775	$163,163	$217,551	$271,939	$543,878	$1,631,634
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,154	$16,812	$26,003	$35,762	$46,122	$108,334	$664,050
Down Payment	$34,950	$34,950	$34,950	$34,950	$34,950	$34,950	$34,950
Property Appreciation	$20,970	$42,569	$64,816	$87,730	$111,332	$240,397	$997,656
Total Return	$118,462	$203,106	$288,933	$375,994	$464,344	$927,560	$3,328,291

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

76.96%

Cap Rate

15.6%

Return on Investment

118.17%

250 Cove Rd Orderville, Utah, 84758

6 bed • 3 bath • 12 guests

Purchase Price

Est. $3,353/mo

Inquire about this property

Contact Agent

$140,418

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$54,388

Profit

Revenue

$140,418

Operating Expenses

$31,334

Operating Income

$109,084

Mortgage & Taxes

$54,696

Profit (Cash Flow)

$54,388

$70,670

Cash Investment

Down Payment

$34,950

Renos & Furnishing

$14,750

Closing Costs

$20,970

Total

$70,670

DSCR Ratio

Strong

1.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

76.96%

Cap Rate

15.6%

Return on Investment

118.17%

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

$39,396

Deductible property tax

$6,920

Your total deduction

$15,573

Your adjusted annual income

$150,000 - $15,573 = $134,427

Taxes on $134,427 (30%)

$40,328

Your old tax bill

$45,000

Your new tax bill

$40,328

Estimated tax savings

$4,672

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