BNBCalc Short Term Rental Investment Analysis 4950 West Boulder View, Hurricane, UT, USA

3 bed • 2 bath • 10 guests • $619,000

BNB

Calc

Report by:

marzryan@hotmail.com

Annual Revenue

$64,699

Profit (Cash Flow)

$1,453

Cap Rate

7.0%

Annual Revenue

$64,699

AirDNA projects $521/night at 34% occupancy ($64,699).

BNB Calc projects a 34% occupancy rate, $521 rate per night.

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

Return Metrics

0.96% 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)	$1,452	$2,905	$4,357	$5,810	$7,263	$14,526	$43,578
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,081	$12,537	$19,391	$26,668	$34,394	$80,788	$495,200
Down Payment	$123,800	$123,800	$123,800	$123,800	$123,800	$123,800	$123,800
Property Appreciation	$18,570	$37,697	$57,398	$77,689	$98,590	$212,884	$883,475
Total Return	$149,903	$176,939	$204,947	$233,969	$264,048	$431,998	$1,546,054

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.96%

Cap Rate

6.98%

Return on Investment

17.3%

4950 W Boulder Vw Hurricane, Utah, 84737

3 bed • 2 bath • 10 guests

Purchase Price

Est. $2,969/mo

Inquire about this property

Contact Agent

$64,699

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,453

Profit

Revenue

$64,699

Operating Expenses

$21,491

Operating Income

$43,208

Mortgage & Taxes

$41,756

Profit (Cash Flow)

$1,453

$150,870

Cash Investment

Down Payment

$123,800

Renos & Furnishing

$8,500

Closing Costs

$18,570

Total

$150,870

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.96%

Cap Rate

6.98%

Return on Investment

17.3%

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

$29,378

Deductible property tax

$6,128

Your total deduction

$61,044

Your adjusted annual income

$150,000 - $61,044 = $88,956

Taxes on $88,956 (30%)

$26,687

Your old tax bill

$45,000

Your new tax bill

$26,687

Estimated tax savings

$18,313

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