BNBCalc Short Term Rental Investment Analysis 501 E Elizabeth Day Cv, Draper, UT 84020, USA

5 bed • 3 bath • 12 guests • $589,000

BNB

Calc

Annual Revenue

$65,086

Profit (Cash Flow)

$3,813

Cap Rate

7.4%

Annual Revenue

$65,086

AirDNA projects $270/night at 66% occupancy ($65,086).

BNB Calc projects a 66% occupancy rate, $270 rate per night.

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

Return Metrics

2.57% 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)	$3,813	$7,626	$11,439	$15,252	$19,065	$38,131	$114,394
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$471,200	$471,200	$471,200	$471,200	$471,200	$471,200	$471,200
Down Payment	$117,800	$117,800	$117,800	$117,800	$117,800	$117,800	$117,800
Property Appreciation	$17,670	$35,870	$54,616	$73,924	$93,812	$202,566	$840,657
Total Return	$610,483	$632,496	$655,055	$678,177	$701,878	$829,698	$1,544,052

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.57%

Cap Rate

7.39%

Return on Investment

18.39%

501 E Elizabeth Day Cv Draper, Utah, 84020

5 bed • 3 bath • 12 guests

Purchase Price

Est. $2,825/mo

Inquire about this property

Contact Agent

$65,086

Annual Revenue

Projected nightly rate is $270/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,813

Profit

Revenue

$65,086

Operating Expenses

$21,541

Operating Income

$43,545

Mortgage & Taxes

$39,732

Profit (Cash Flow)

$3,813

$148,220

Cash Investment

Down Payment

$117,800

Renos & Furnishing

$12,750

Closing Costs

$17,670

Total

$148,220

DSCR Ratio

Acceptable

1.10

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.57%

Cap Rate

7.39%

Return on Investment

18.39%

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

$27,955

Deductible property tax

$5,831

Your total deduction

$56,298

Your adjusted annual income

$150,000 - $56,298 = $93,702

Taxes on $93,702 (30%)

$28,111

Your old tax bill

$45,000

Your new tax bill

$28,111

Estimated tax savings

$16,889

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