BNBCalc Short Term Rental Investment Analysis 316 N 20 W, Vineyard, UT 84059

5 bed • 3 bath • 15 guests • $899,900

BNB

Calc

Annual Revenue

$58,702

Profit (Cash Flow)

-$23,314

Cap Rate

4.2%

Annual Revenue

$58,702

AirDNA projects $287/night at 56% occupancy ($58,702). Airbtics projects $282/night at 69% occupancy ($71,069). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $287 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,545	$73,080	$99,983	$115,033
Occupancy	62%	73%	78%	82%
Nightly Rate	$193	$255	$330	$362

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fun gathering place near skiing, BYU and UVU!!	$79,555	$299	69%	5	5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (53)
Minutes from BYU, Temples, Skiing, Sleeps 18	$86,012	$313	67%	5	3	2	$285	❌	❌	❌	Y / Y	⭐️ 5 (190)
Huge Yard! Hot Tub, playground, Trampoline.	$92,979	$348	73%	5	3	1	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (81)
Vineyard Retreat Loaded w/ Games \| Eden by Stay	$54,241	$190	78%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Central LocationGarage,Large andFenced Backyard	$44,009	$168	60%	5	3	1	$225	❌	❌	❌	Y / Y	⭐️ 4.6 (40)
Great Location!Views!King-Size*Near Universities	$49,672	$155	78%	5	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (131)
Enjoy Artisan Bread, Culdesac + Historic Park, GAR	$71,766	$350	51%	5	3	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (79)
New Modern Boho Lakefront Townhome Near UVU & BYU	$70,793	$255	75%	5	3	3	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Location!Great Price!4 Full Baths! Sleeps 19	$65,622	$196	84%	5	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (60)
Park & Playground! Central Spacious Home	$76,913	$200	97%	5	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
The Gathering Place	$191,084	$646	77%	5	4	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (26)
Beautiful Utah Lake Home - Ready for YOUR group!	$54,183	$306	43%	5	4	2	$249	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Big casa close to UVU, BYU w/ jacuzzi & game room	$52,968	$250	49%	5	4	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (12)
Gathering Place \| Family Getaway \| 2 Game Rooms	$86,903	$371	64%	5	4	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (19)
Renovated 12 person Orem home	$64,301	$187	80%	5	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (24)

Return Metrics

-10.61% 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)	-$23,313	-$46,627	-$69,940	-$93,254	-$116,568	-$233,136	-$699,409
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$719,920	$719,920	$719,920	$719,920	$719,920	$719,920	$719,920
Down Payment	$179,980	$179,980	$179,980	$179,980	$179,980	$179,980	$179,980
Property Appreciation	$26,997	$54,803	$83,445	$112,945	$143,330	$309,490	$1,284,393
Total Return	$903,583	$908,076	$913,404	$919,590	$926,662	$976,253	$1,484,883

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.61%

Cap Rate

4.15%

Return on Investment

5.69%

316 N 20 W Vineyard, UT, 84059

5 bed • 3 bath • 15 guests

Purchase Price

Est. $4,316/mo

This property is for sale!

Contact Agent

-34

Airbnb Investor Score

-$23,313

Annual Profit

4.2%

Cap Rate

-10.6%

Cash on Cash

$58,702

Annual Revenue

BNBCalc predicts this property will get $282 per night with 69% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 74% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$76,066

Avg annual revenue

69%

Avg occupancy rate

$282

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

$45k

$90k

$140k

$190k

-$23,314

Profit

Revenue

$58,702

Operating Expenses

$21,311

Operating Income

$37,391

Mortgage & Taxes

$60,704

Profit (Cash Flow)

-$23,314

$219,727

Cash Investment

Down Payment

$179,980

Renos & Furnishing

$12,750

Closing Costs

$26,997

Total

$219,727

DSCR Ratio

Weak

0.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.61%

Cap Rate

4.15%

Return on Investment

5.69%

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

$42,710

Deductible property tax

$8,909

Your total deduction

$114,225

Your adjusted annual income

$150,000 - $114,225 = $35,775

Taxes on $35,775 (30%)

$10,733

Your old tax bill

$45,000

Your new tax bill

$10,733

Estimated tax savings

$34,267

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:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -