BNBCalc Short Term Rental Investment Analysis 3341 S 300 E, South Salt Lake, UT 84115, USA

2 bed • 1 bath • 5 guests • $415,000

BNB

Calc

Annual Revenue

$47,292

Profit (Cash Flow)

$69

Cap Rate

6.8%

Annual Revenue

$47,292

AirDNA projects $120/night at 78% occupancy ($34,186).

BNB Calc projects a 78% occupancy rate, $166 rate per night.

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

Return Metrics

0.06% 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)	$69	$138	$207	$277	$346	$692	$2,078
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,076	$8,405	$13,000	$17,879	$23,059	$54,163	$332,000
Down Payment	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000
Property Appreciation	$12,450	$25,273	$38,481	$52,086	$66,098	$142,725	$592,313
Total Return	$99,596	$116,817	$134,690	$153,242	$172,504	$280,581	$1,009,391

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.06%

Cap Rate

6.76%

Return on Investment

16.31%

3341 S 300 E South Salt Lake, Utah, 84115-4505

2 bed • 1 bath • 5 guests

Purchase Price

Est. $1,991/mo

Inquire about this property

Contact Agent

$47,292

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$69

Profit

Revenue

$47,292

Operating Expenses

$19,228

Operating Income

$28,064

Mortgage & Taxes

$27,995

Profit (Cash Flow)

$69

$101,700

Cash Investment

Down Payment

$83,000

Renos & Furnishing

$6,250

Closing Costs

$12,450

Total

$101,700

DSCR Ratio

Acceptable

1.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.06%

Cap Rate

6.76%

Return on Investment

16.31%

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

$19,696

Deductible property tax

$4,109

Your total deduction

$41,907

Your adjusted annual income

$150,000 - $41,907 = $108,093

Taxes on $108,093 (30%)

$32,428

Your old tax bill

$45,000

Your new tax bill

$32,428

Estimated tax savings

$12,572

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