BNBCalc Short Term Rental Investment Analysis 360 S 400 W, Salt Lake City, UT, 84101

1 bed • 1 bath • 3 guests • $1,300

BNB

Calc

Annual Revenue

$38,650

Profit (Cash Flow)

$19,858

Cap Rate

1534.3%

Annual Revenue

$38,650

AirDNA projects $149/night at 65% occupancy ($35,373). Airbtics projects $143/night at 74% occupancy ($38,650). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 74% occupancy rate, $143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,037	$38,001	$55,384	$66,878
Occupancy	68%	74%	82%	89%
Nightly Rate	$118	$133	$177	$197

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Jetted Tub - Industrial Condo in Downtown SLC!	$41,401	$131	82%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (411)
The Salt Flat - Salt Lake City	$36,278	$168	59%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (103)
Arch Loft in Downtown SLC	$52,925	$212	67%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (223)
Cozy Downtown Boho Studio with Hot Tub	$28,505	$121	63%	1	1	3	$75	❌	✅	❌	Y / Y	⭐️ 4.8 (67)
Salt Lake City View/Garage/Gym/Wi-Fi	$27,162	$84	82%	1	1	1	$88	❌	❌	✅	Y / Y	⭐️ 5 (36)
Luxury Downtown Apt- King bed - 1Gb Internet	$33,843	$117	75%	1	1	1	$82	✅	✅	✅	Y / Y	⭐️ 5 (135)
Lux Downtown Apt-Pool/Hottub-king Bed and Parking	$42,523	$142	78%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (105)
Lux Downtown APT-Pool/Hottub-King Bed-Parking	$47,132	$181	68%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (87)
Rooftop Pool-HotTub - Downtown - King bed - Petsok	$37,838	$150	66%	1	1	1	$50	✅	✅	✅	Y / Y	⭐️ 5 (144)
Luxury Building DT - Hot Tub - Pool - King Bed	$52,484	$224	62%	1	1	1	$50	✅	✅	✅	Y / Y	⭐️ 5 (136)
Exceptional 1BD/BA-PoolHotTubGymParking- Downtown!	$42,071	$132	82%	1	1	1	$68	✅	✅	❌	Y / Y	⭐️ 5 (132)
Gorgeous Downtown 1BD/1BA - BEST views + Amenities	$51,176	$150	88%	1	1	1	$68	✅	✅	❌	Y / Y	⭐️ 5 (104)
Downtown Lux Bldg - Rooftop Pool-hottub - King bed	$46,603	$180	68%	1	1	1	$50	✅	✅	✅	Y / Y	⭐️ 5 (110)
Downtown views! Amazing pool/gym/hottub Luxury apt	$41,551	$122	90%	1	1	1	$68	✅	✅	❌	Y / Y	⭐️ 5 (81)
Best views! Lux 9th fl/Gym/Pking/Pool/Htub/King BD	$44,389	$123	93%	1	1	1	$68	✅	✅	❌	Y / Y	⭐️ 5 (136)
8th fl. Amazing views! Lux design! Pool/gym/Pkg!	$47,221	$130	96%	1	1	1	$70	✅	✅	❌	Y / Y	⭐️ 5 (108)
Exclusive Dwntwn Retreat-Salt Palace & DeltaCenter	$51,267	$152	89%	1	1	1	$70	✅	✅	❌	Y / Y	⭐️ 5 (42)
Convenient Downtown 1bd Apt king bed1Gb Internet	$31,224	$108	74%	1	1	1	$82	✅	✅	✅	Y / Y	⭐️ 5 (83)
Rooftop Pool+HotTub \| 10th Floor \|King Bed \|Prking	$58,920	$197	78%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (87)
Rooftop Pool+Hot Tub \| King Bed \| DT SLC \|Parking	$53,011	$198	70%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (90)
Rooftop Pool+Hot Tub \| King Bed \| DT SLC \|Parking	$47,487	$148	84%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (135)
Private yard, pets \|Easy Parking/King Bed	$35,229	$91	99%	1	1	1	$75	❌	✅	✅	Y / Y	⭐️ 5 (529)
Charming Cottage with Exclusive Hot Tub	$39,840	$180	58%	1	1	1	$65	❌	✅	✅	Y / Y	⭐️ 5 (384)
DT Studio \| Gym \| Pool Table \| 8th Floor \| Parking	$33,216	$123	71%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (57)
Adorable Pink Cottage, Private Hot Tub, Downtown!	$27,248	$119	56%	1	1	1	$75	❌	✅	✅	Y / Y	⭐️ 5 (389)
DT Studio \| Gym \| Pool Table \| 11th Floor \|Parking	$38,331	$143	70%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (59)
DT Studio \| Gym \| Pool Table \| 8th Floor \| Parking	$32,301	$123	69%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (46)
High Rise 12th Floor City Views \|Free Pkg, Gym	$28,341	$101	71%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (45)
The White Mountain View \|Free Pkg, Gym	$23,485	$87	67%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (55)
Cozy Mountain View \|Queen Bed, Free Pkg, Gym	$28,759	$95	77%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (44)
DT Mountain View \|Free Pkg, Gym	$28,931	$94	78%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (55)
DT Mountain Views + Fire pit \|Free Pkg, Gym	$16,936	$95	43%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (46)
Rooftop Pool + Hot tub \| Gym \| King Bed \| Parking	$48,505	$164	76%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (88)
Downtown \| Hot tub \| Gym \| King Bed \| Business	$33,445	$116	77%	1	1	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (52)
LUX DT APT \| Hot Tub+Pool \| King Bed \| Parking Lot	$59,513	$193	81%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (86)
Luxury Building - DT SLC - Heated Pool - Parking	$57,350	$216	70%	1	1	1	$50	✅	✅	✅	Y / Y	⭐️ 5 (112)
Downtown SLC - Rooftop Hot Tub-Pool - Pets Allowed	$56,838	$177	85%	1	1	1	$50	✅	✅	✅	Y / Y	⭐️ 5 (103)
Chic SLC Downtown Studio Loft: Walk to Shops	$37,353	$121	76%	1	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (61)
Rooftop Pool+Hot Tub \| King Bed \| DT SLC \|Parking	$36,222	$134	70%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (55)
Rooftop Pool+Hot Tub \| King Bed \| DT SLC \| Parking	$53,084	$192	72%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (104)

Return Metrics

436.53% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,857	$39,715	$59,573	$79,431	$99,289	$198,579	$595,737
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,040	$1,040	$1,040	$1,040	$1,040	$1,040	$1,040
Down Payment	$260	$260	$260	$260	$260	$260	$260
Property Appreciation	$39	$79	$120	$163	$207	$447	$1,855
Total Return	$21,196	$41,094	$60,994	$80,894	$100,796	$200,326	$598,892

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

436.53%

Cap Rate

1,534.27%

Return on Investment

437.67%

360 S 400 W Salt Lake City, Utah, 84101

1 bed • 1 bath • 3 guests

Purchase Price

Est. $6/mo

Inquire about this property

Contact Agent

Salt Lake City

Guide

Zoning

Market

Guide

Laws

Market Data

14868

Airbnb Investor Score

$19,857

Annual Profit

1534.3%

Cap Rate

436.5%

Cash on Cash

$38,650

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $149/night at 65% occupancy.Projected nightly rate is $143/night at 74% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$40,748

Avg annual revenue

74%

Avg occupancy rate

$143

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

$15k

$30k

$45k

$60k

$19,858

Profit

Revenue

$38,650

Operating Expenses

$18,705

Operating Income

$19,946

Mortgage & Taxes

$88

Profit (Cash Flow)

$19,858

$4,549

Cash Investment

Down Payment

$260

Renos & Furnishing

$4,250

Closing Costs

$39

Total

$4,549

DSCR Ratio

Strong

227.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

436.53%

Cap Rate

1,534.27%

Return on Investment

437.67%

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

$62

Deductible property tax

$13

Your total deduction

-$19,143

Your adjusted annual income

$150,000 - -$19,143 = $169,143

Taxes on $169,143 (30%)

$50,743

Your old tax bill

$45,000

Your new tax bill

$50,743

Estimated tax savings

-$5,743

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:

2017

Size:

562 sqft

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 562 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Innovations High School with 5/10 star rating