BNBCalc Short Term Rental Investment Analysis 276 I St, Salt Lake City, UT 84103, USA

2 bed • 1 bath • 6 guests • $520,000

BNB

Calc

Annual Revenue

$34,450

Profit (Cash Flow)

-$18,186

Cap Rate

3.2%

Annual Revenue

$34,450

AirDNA projects $131/night at 72% occupancy ($34,449).

BNB Calc projects a 72% occupancy rate, $131 rate per night.

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

Return Metrics

-14.45% 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)	-$18,186	-$36,372	-$54,558	-$72,744	-$90,931	-$181,862	-$545,586
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,108	$10,532	$16,290	$22,403	$28,893	$67,867	$416,000
Down Payment	$104,000	$104,000	$104,000	$104,000	$104,000	$104,000	$104,000
Property Appreciation	$15,600	$31,668	$48,218	$65,264	$82,822	$178,836	$742,176
Total Return	$106,522	$109,827	$113,949	$118,923	$124,785	$168,841	$716,589

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.45%

Cap Rate

3.24%

Return on Investment

276 I St Salt Lake City, Utah, 84103-3067

2 bed • 1 bath • 6 guests

Purchase Price

Est. $2,494/mo

Inquire about this property

Contact Agent

Salt Lake City

Guide

Zoning

Market

Guide

Laws

Market Data

$34,450

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$18,186

Profit

Revenue

$34,450

Operating Expenses

$17,558

Operating Income

$16,891

Mortgage & Taxes

$35,078

Profit (Cash Flow)

-$18,186

$125,850

Cash Investment

Down Payment

$104,000

Renos & Furnishing

$6,250

Closing Costs

$15,600

Total

$125,850

DSCR Ratio

Weak

0.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.45%

Cap Rate

3.24%

Return on Investment

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

$24,680

Deductible property tax

$5,148

Your total deduction

$70,564

Your adjusted annual income

$150,000 - $70,564 = $79,436

Taxes on $79,436 (30%)

$23,831

Your old tax bill

$45,000

Your new tax bill

$23,831

Estimated tax savings

$21,169

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