BNBCalc.com Investment Analysis Report of 501 E Elizabeth Day Cv, Draper, UT 84020, USA

5 bed • 3 bath • 12 guests • $589,000

BNB

Calc

Return Metrics

2.16% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.16%

Cap Rate

7.29%

Return on Investment

17.99%

Annual Revenue

$65,086

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,845

Annual Expenses

$22,141

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,242

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$542

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

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

Est. Depreciation Value

$279,432

Profit on this property

$42,945

Your total deduction

$270,273

So, your new taxable income is your previous income minus your total deduction ($150,000 - $270,273)

-$120,273

Your old tax bill

$45,000

Your new tax bill

-$36,082

Estimated tax savings

$81,082

property-location

501 E Elizabeth Day Cv Draper, Utah, 84020

5 bed • 3 bath • 12 guests • $589,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$65,086

Profit (Cash Flow)

$3,213

Cap Rate

7.3%

Annual Revenue

$65,086

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

Occupancy Rate

Avg Daily Rate

Return Metrics

2.16% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.16%

Cap Rate

7.29%

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

$79,850

Your adjusted annual income

$150,000 - $79,850 = $70,150

Taxes on $70,150 (30%)

$21,045

Your old tax bill

$45,000

Your new tax bill

$21,045

Estimated tax savings

$23,955

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com