BNBCalc Short Term Rental Investment Analysis 270 Quaking Aspen Dr, Duck Creek Village, UT 84762, USA

4 bed • 1.5 bath • 8 guests • $425,000

BNB

Calc

Annual Revenue

$53,764

Profit (Cash Flow)

$5,025

Cap Rate

7.9%

Annual Revenue

$53,764

AirDNA projects $230/night at 59% occupancy ($49,563).

BNB Calc projects a 64% occupancy rate, $230 rate per night.

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

Return Metrics

4.64% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,025	$10,050	$15,076	$20,101	$25,127	$50,254	$150,763
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000
Down Payment	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$442,775	$460,933	$479,485	$498,443	$517,818	$621,418	$1,182,349

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.64%

Cap Rate

7.92%

Return on Investment

20.3%

270 Quaking Aspen Dr Duck Creek Village, Utah, 84762

4 bed • 1.5 bath • 8 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

$53,764

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,025

Profit

Revenue

$53,764

Operating Expenses

$20,069

Operating Income

$33,695

Mortgage & Taxes

$28,669

Profit (Cash Flow)

$5,025

$108,125

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$10,375

Closing Costs

$12,750

Total

$108,125

DSCR Ratio

Acceptable

1.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.64%

Cap Rate

7.92%

Return on Investment

20.3%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$38,510

Your adjusted annual income

$150,000 - $38,510 = $111,490

Taxes on $111,490 (30%)

$33,447

Your old tax bill

$45,000

Your new tax bill

$33,447

Estimated tax savings

$11,553

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