BNBCalc Short Term Rental Investment Analysis 3322 N 900 E, North Ogden, UT 84414

4 bed • 3 bath • 12 guests • $600,000

BNB

Calc

Annual Revenue

$60,375

Profit (Cash Flow)

-$1,628

Cap Rate

6.5%

Annual Revenue

$60,375

AirDNA projects $146/night at 55% occupancy ($29,329). Airbtics projects $290/night at 57% occupancy ($60,374). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57% occupancy rate, $290 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,449	$55,253	$99,078	$126,119
Occupancy	49%	58%	65%	73%
Nightly Rate	$197	$247	$395	$449

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Amazing Mountain View Home Close to 3 Ski Resorts	$60,579	$233	68%	4	3	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (34)
Ogden, Sleeps 12, Spectacular Views, Fire Pit	$62,942	$300	54%	4	3	2	$180	✅	❌	✅	Y / Y	⭐️ 5 (33)
⭐️Private Hot Tub + Fireplace + Covered Patio + 75" TV	$45,736	$156	72%	4	3	2	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (223)
Modern Mountain Retreat Cabin	$44,900	$247	48%	4	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (99)
FREE Daily Snowbasin Ski Pass + Private Hot Tub	$39,262	$148	63%	4	3	2	$171	❌	✅	❌	Y / Y	⭐️ 4.9 (161)
Private Powder Mountain	$84,711	$432	50%	4	4	2	$235	❌	✅	❌	Y / Y	⭐️ 5 (57)
Wellness Oasis: hot tub, sauna, cold plunge, steam	$71,507	$358	53%	4	4	4	$200	❌	✅	❌	Y / Y	⭐️ 5 (28)
Alpine Deer Hideaway	$71,105	$453	41%	4	4	2	$235	❌	✅	❌	Y / Y	⭐️ 5 (21)
Edenvergnugen - Enjoy paradise! License #3532	$51,430	$262	46%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (40)
Eden Retreat	$49,045	$215	58%	4	4	3	$100	❌	✅	❌	Y / Y	⭐️ 5 (22)
Modern Mountain Escape Near Slopes, Lakes & Trails	$126,873	$571	60%	4	3	2	$196	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
4 bed/3 bath mountain cabin with majestic views	$72,131	$445	39%	4	3	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (10)
50% OFF MTHLY \| HotTub \| Sleeps 8 \| WrkSpace	$60,344	$193	74%	4	2	1	$190	❌	✅	❌	Y / Y	⭐️ 5 (93)
Villages Alpine Escape	$58,474	$202	78%	4	3	2	$235	❌	❌	❌	Y / Y	⭐️ 5 (8)
15% Off!~4 BR Home~3min to dtwn~30 min to MTNs/Ski	$33,836	$136	63%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (45)

Return Metrics

-1.09% 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)	-$1,628	-$3,256	-$4,884	-$6,512	-$8,140	-$16,280	-$48,840
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$616,371	$633,283	$650,752	$668,793	$687,424	$790,069	$1,407,517

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.09%

Cap Rate

6.47%

Return on Investment

14.96%

3322 N 900 E North Ogden, UT, 84414

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,878/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$1,628

Annual Profit

6.5%

Cap Rate

-1.1%

Cash on Cash

$60,375

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $146/night at 55% occupancy.Projected nightly rate is $290/night at 57% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$62,191

Avg annual revenue

57%

Avg occupancy rate

$290

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

$35k

$65k

$95k

$130k

-$1,628

Profit

Revenue

$60,375

Operating Expenses

$21,529

Operating Income

$38,846

Mortgage & Taxes

$40,474

Profit (Cash Flow)

-$1,628

$148,750

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$10,750

Closing Costs

$18,000

Total

$148,750

DSCR Ratio

Weak

0.96

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.09%

Cap Rate

6.47%

Return on Investment

14.96%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$62,552

Your adjusted annual income

$150,000 - $62,552 = $87,448

Taxes on $87,448 (30%)

$26,234

Your old tax bill

$45,000

Your new tax bill

$26,234

Estimated tax savings

$18,766

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: No

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: -