BNBCalc Short Term Rental Investment Analysis 5450 S 350 E, Washington Terrace, UT 84405, USA

2 bed • 1 bath • 8 guests • $180,000

BNB

Calc

Annual Revenue

$41,547

Profit (Cash Flow)

$21,147

Cap Rate

18.5%

Annual Revenue

$41,547

AirDNA projects $99/night at 65% occupancy ($23,503).

BNB Calc projects a 65% occupancy rate, $175 rate per night.

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

Return Metrics

∞% 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)	$21,146	$42,293	$63,440	$84,587	$105,734	$211,469	$634,407
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,208	$6,545	$10,016	$13,625	$17,379	$38,525	$180,000
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$5,400	$10,962	$16,690	$22,591	$28,669	$61,904	$256,907
Total Return	$29,755	$59,801	$90,147	$120,804	$151,783	$311,899	$1,071,314

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

∞%

Cap Rate

18.52%

Return on Investment

∞%

5450 S 350 E Washington Terrace, Utah, 84405

2 bed • 1 bath • 8 guests

Purchase Price

Est. $863/mo

Inquire about this property

Contact Agent

$41,547

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,147

Profit

Revenue

$41,547

Operating Expenses

$8,194

Operating Income

$33,352

Mortgage & Taxes

$12,205

Profit (Cash Flow)

$21,147

$0

Cash Investment

Down Payment

Renos & Furnishing

Closing Costs

Total

DSCR Ratio

Strong

2.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

∞%

Cap Rate

18.52%

Return on Investment

∞%

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

$6,959

Deductible property tax

$1,980

Your total deduction

-$4,764

Your adjusted annual income

$150,000 - -$4,764 = $154,764

Taxes on $154,764 (30%)

$46,429

Your old tax bill

$45,000

Your new tax bill

$46,429

Estimated tax savings

-$1,429

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