BNBCalc Short Term Rental Investment Analysis 67 S Main St, Pleasant Grove, UT, 84062

3 bed • 2 bath • 6 guests • $448,600

BNB

Calc

Annual Revenue

$32,492

Profit (Cash Flow)

-$15,673

Cap Rate

3.3%

Annual Revenue

$32,492

AirDNA projects $137/night at 61% occupancy ($30,523). Airbtics projects $139/night at 64% occupancy ($32,492). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $139 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,640	$29,820	$45,203	$72,287
Occupancy	55%	67%	76%	91%
Nightly Rate	$93	$116	$155	$209

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sophisticated & Charming Guest Apartment	$26,914	$90	73%	3	1	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (202)
Full Kitchen, EV Charger, Playground, Lots Extra!	$25,311	$104	61%	3	2.5	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (44)
Pleasant Grove Home Nestled Against the Mountains!	$30,939	$105	75%	3	2.5	2	$175	❌	✅	❌	Y / Y	⭐️ 4.5 (98)
Rooms with a (Mountain) View!	$25,284	$109	62%	3	1.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (10)
Modern Home: Pool/Ping-Pong table+every TV channel	$29,285	$94	79%	3	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (233)
American Fork Lake House	$16,772	$90	43%	3	1	3	$65	❌	❌	❌	Y / N	⭐️ 5 (10)
The Swan Suite A Birds Eye View	$55,251	$204	74%	3	1.5	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (94)
Château Style Apartment at Wadley Farms!	$76,839	$338	61%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
Bostonian	$35,238	$133	68%	3	2.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (11)
King+2Qn bds+Resort Like Amenities+Fast WiFi+Slps7	$39,469	$139	70%	3	2.5	1	$160	✅	✅	✅	Y / Y	⭐️ 5 (32)
Private 3 Bedroom Basement Apartment	$21,902	$93	60%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (85)
Lovely 3BR family rental in foothills, near BYU	$18,369	$65	73%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
Central & family-friendly, dwn stairs suite W view	$29,947	$80	95%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (86)
Large, bright family space; light basement	$35,689	$117	81%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (64)
Renovated private town house	$37,387	$165	58%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (17)
Lovely townhouse in the heart of Utah Valley	$36,494	$127	76%	3	2.5	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (47)
Comfortable, Spacious & Private 'Downstairs' Home	$12,956	$87	38%	3	2	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (103)
Heart of Utah County	$26,242	$115	55%	3	1	1	$150	❌	✅	❌	Y / Y	⭐️ 4.7 (19)
Timp Retreat \| Backyard \| EV \| Free Massage*	$39,793	$140	73%	3	2	2	$145	❌	✅	❌	Y / Y	⭐️ 5 (20)
Bright 3-Bedroom, 2.5 Bath Single Family Home	$45,612	$154	71%	3	2.5	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (69)
Clean & Unique. Prime Location!	$24,452	$124	50%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (33)
Serene Apex Abode Three Minutes Away From Freeway	$31,957	$183	44%	3	2.5	3	$175	❌	❌	✅	Y / N	⭐️ 4.5 (12)
Lemon Drop Inn	$53,534	$256	56%	3	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (59)
Full Kitchen, EV Charger, Playground, Lots Extra!	$31,162	$86	99%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Stylish Afro-chic getaway.Your home away from home	$97,509	$346	77%	3	3	7	$130	❌	❌	❌	Y / Y	⭐️ 5 (7)
Mt Timpanogas View 3BR	$14,859	$116	35%	3	1.5	3	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
3 Bedroom House - Upstairs	$26,312	$79	91%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
New home American Fork, UT in Utah County.	$33,316	$110	78%	3	2.5	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
Grass Backyard, Dog Park Close By, PingPong Table!	$67,339	$290	58%	3	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Townhouse in Lindon	$27,823	$75	96%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (23)
整个地下室	$13,615	$93	40%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
The Snowy Owl	$22,462	$99	56%	3	1	2	$140	❌	✅	❌	Y / Y	⭐️ 5 (5)
Modern Utah County Home	$38,408	$159	66%	3	2	6	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Luxury home with lake view	$23,893	$192	34%	3	1.5	5	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Comfortable, 3-bedroom home with mountain views	$31,857	$136	59%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (11)
*Private HOT TUB, Tesla/EV charger, Full Home	$38,460	$113	93%	3	3	2	$0	❌	✅	❌	Y / Y	⭐️ 0 (1)
New 3 Bedroom Home in Lindon, UT near Orem and PG	$30,177	$97	85%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
Great location, 3 bedroom stunner. Hot Tub, Sauna	$38,407	$152	68%	3	3	1	$75	❌	✅	❌	Y / Y	⭐️ 4.9 (48)

Return Metrics

-14.03% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$15,673	-$31,346	-$47,019	-$62,692	-$78,365	-$156,730	-$470,190
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$358,880	$358,880	$358,880	$358,880	$358,880	$358,880	$358,880
Down Payment	$89,720	$89,720	$89,720	$89,720	$89,720	$89,720	$89,720
Property Appreciation	$13,458	$27,319	$41,597	$56,303	$71,450	$154,280	$640,269
Total Return	$446,384	$444,573	$443,178	$442,211	$441,685	$446,150	$618,679

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.03%

Cap Rate

3.25%

Return on Investment

1.96%

67 S Main St Pleasant Grove, Utah, 84062

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,152/mo

Inquire about this property

Contact Agent

$448,600

Zestimate

-51

Airbnb Investor Score

-$15,673

Annual Profit

3.3%

Cap Rate

-14.0%

Cash on Cash

$32,492

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $137/night at 61% occupancy.Projected nightly rate is $139/night at 64% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$33,501

Avg annual revenue

64%

Avg occupancy rate

$139

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

$10k

$40k

$65k

$100k

-$15,673

Profit

Revenue

$32,492

Operating Expenses

$17,904

Operating Income

$14,588

Mortgage & Taxes

$30,261

Profit (Cash Flow)

-$15,673

$111,678

Cash Investment

Down Payment

$89,720

Renos & Furnishing

$8,500

Closing Costs

$13,458

Total

$111,678

DSCR Ratio

Weak

0.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.03%

Cap Rate

3.25%

Return on Investment

1.96%

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

$21,291

Deductible property tax

$4,441

Your total deduction

$61,288

Your adjusted annual income

$150,000 - $61,288 = $88,712

Taxes on $88,712 (30%)

$26,614

Your old tax bill

$45,000

Your new tax bill

$26,614

Estimated tax savings

$18,386

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:

6,534 sqft

Year built:

1952

Size:

1,408 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 6,534 sqft

Building area: 1,408 sqft

Garage: No

Heating: Forced air, electric

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: Mountain

Parking: Off-street, Garage

Amenities: Microwave, Range / Oven, Refrigerator

Price per square foot: $318

Lot Info

Zoning: -

Land Use: -

Parcel Number: 340120022

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $327,800

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $448,600

Schools