Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 569 N Sarah Ln, Hurricane, UT, 84737

4 bed • 3 bath • 12 guests • $753,500

BNB

Calc

Annual Revenue

$98,353

Profit (Cash Flow)

$21,058

Cap Rate

9.5%

Annual Revenue

$98,353

AirDNA projects $318/night at 55% occupancy ($63,881). Airbtics projects $314/night at 58% occupancy ($66,518). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, $396 rate per night.

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

Percentiles25%50%75%90%
Revenue$41,353$63,726$93,850$128,767
Occupancy48%59%64%75%
Nightly Rate$225$284$386$454

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$55,586
$295
47%
452$300✅❌✅Y / Y⭐️ 5 (23)
$103,290
$396
70%
45.52$305✅❌✅Y / Y⭐️ 5 (12)
$103,009
$430
63%
443$350✅✅❌Y / Y⭐️ 5 (64)
$104,870
$453
60%
44.51$448✅✅❌Y / Y⭐️ 5 (8)
$64,521
$348
48%
45.52$375✅❌✅Y / Y⭐️ 5 (13)
$112,360
$443
68%
43.52$350✅✅❌Y / Y⭐️ 5 (75)
$79,455
$463
46%
422$150✅❌❌Y / Y⭐️ 4.5 (33)
$130,649
$559
63%
43.52$350✅✅❌Y / Y⭐️ 5 (120)
$42,898
$182
62%
431$318✅✅❌Y / Y⭐️ 4.5 (8)
$37,244
$224
43%
43.52$165✅✅❌Y / Y⭐️ 5 (122)
$43,855
$217
52%
43.51$195✅✅✅Y / Y⭐️ 5 (44)
$50,325
$250
52%
43.51$195✅✅✅Y / Y⭐️ 5 (49)
$40,642
$112
89%
43.51$165✅✅❌Y / Y⭐️ 5 (94)
$47,873
$198
63%
43.53$200✅✅✅Y / Y⭐️ 5 (122)
$70,856
$250
75%
43.52$200✅✅❌Y / Y⭐️ 5 (38)
$48,518
$323
39%
452$300✅✅✅Y / Y⭐️ 5 (43)
$39,997
$301
33%
452$301✅❌✅Y / Y⭐️ 5 (15)
$50,255
$206
64%
43.51$398✅✅❌Y / Y⭐️ 5 (22)
$52,019
$243
54%
441$360✅✅❌Y / Y⭐️ 5 (8)
$35,319
$219
40%
441$360✅✅❌Y / Y⭐️ 5 (11)
$45,793
$272
42%
441$360✅✅✅Y / Y⭐️ 4.5 (8)
$35,043
$189
48%
442$305✅✅❌Y / Y⭐️ 5 (55)
$56,120
$270
55%
443$250✅✅❌Y / Y⭐️ 5 (120)
$41,869
$182
57%
43.51$225✅✅✅Y / Y⭐️ 5 (90)
$76,553
$318
63%
462$350✅❌✅Y / Y⭐️ 5 (11)
$57,782
$235
65%
442$230✅✅✅Y / Y⭐️ 5 (94)
$64,892
$289
60%
433$175✅❌❌Y / Y⭐️ 5 (129)
$70,624
$308
60%
462$350✅❌✅Y / Y⭐️ 5 (7)
$53,485
$168
82%
43.51$165✅✅❌Y / Y⭐️ 5 (98)
$57,807
$260
58%
43.52$200✅✅❌Y / Y⭐️ 5 (27)
$84,264
$251
86%
43.51$200✅✅❌Y / Y⭐️ 5 (112)
$43,610
$226
47%
441$360✅✅❌Y / Y⭐️ 4.5 (7)
$70,406
$280
66%
42.53$315✅✅❌Y / Y⭐️ 5 (172)
$91,560
$309
80%
423$195❌✅❌Y / Y⭐️ 5 (104)
$81,811
$384
57%
452$303✅✅❌Y / Y⭐️ 0 (2)
$80,784
$406
53%
462$302✅❌❌Y / Y⭐️ 0 (2)
$77,226
$690
30%
43.54$325✅✅❌Y / Y⭐️ 5 (5)
$74,193
$304
64%
442$320✅❌✅Y / Y⭐️ 4.5 (11)
$167,254
$731
62%
442$227✅✅❌Y / Y⭐️ 4.8 (58)
$87,384
$392
59%
451$450✅✅❌Y / Y⭐️ 4.5 (5)

Return Metrics

11.44% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$21,058$42,116$63,174$84,233$105,291$210,582$631,748
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$602,800$602,800$602,800$602,800$602,800$602,800$602,800
Down Payment$150,700$150,700$150,700$150,700$150,700$150,700$150,700
Property Appreciation$22,605$45,888$69,869$94,570$120,013$259,140$1,075,442
Total Return$797,163$841,504$886,544$932,304$978,804$1,223,223$2,460,690

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.44%

Cap Rate

9.54%

Return on Investment

27.74%

property-location

569 N Sarah Ln Hurricane, Utah, 84737

4 bed • 3 bath • 12 guests

Est. $3,614/mo

Agent

Inquire about this property

Contact Agent

$776,500

Zestimate

74

Airbnb Investor Score

$21,058

Annual Profit

9.5%

Cap Rate

11.4%

Cash on Cash

$98,353

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $318/night at 55% occupancy.Projected nightly rate is $314/night at 58% occupancy.

Top 16% of comparables

Top 21% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$68,300

Avg annual revenue

58%

Avg occupancy rate

$314

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

$35k

$80k

$120k

$170k

Sign up to see the data on 40 all comparables

$21,058

Profit

Revenue

$98,353

Operating Expenses

$26,466

Operating Income

$71,887

Mortgage & Taxes

$50,829

Profit (Cash Flow)

$21,058

$184,055

Cash Investment

Down Payment

$150,700

Renos & Furnishing

$10,750

Closing Costs

$22,605

Total

$184,055

DSCR Ratio

Strong

1.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.44%

Cap Rate

9.54%

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

$35,762

Deductible property tax

$7,460

Your total deduction

$55,073

Your adjusted annual income

$150,000 - $55,073 = $94,927

Taxes on $94,927 (30%)

$28,478

Your old tax bill

$45,000

Your new tax bill

$28,478

Estimated tax savings

$16,522

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:

0.31 sqft

Year built:

2021

Size:

2,138 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Natural Gas

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 0.31 sqft
  • Building area: 2,138 sqft
  • Garage: Yes
  • Heating: Natural gas
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Attached, RV Access/Parking, Storage, See Remarks
  • Amenities: -
  • Price per square foot: $363

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: HCOR3117
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $570,700
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $777,500

Schools