BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 836 W 300 N, Salt Lake City, UT, 84116

2 bed • 2 bath • 6 guests • $458,800

BNB

Calc

Annual Revenue

$33,862

Profit (Cash Flow)

$11,238

Cap Rate

3.4%

Annual Revenue

$33,862

AirDNA projects $111/night at 70% occupancy ($28,379). Airbtics projects $127/night at 73% occupancy ($33,861). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $127 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,823$31,006$45,684$71,305
Occupancy66%74%80%88%
Nightly Rate$92$109$148$212

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
Modern Stay MINS 2Downtown SLC | 2BD with Bunk Bed

No image available

$24,249
$67
88%
211$100❌❌✅Y / Y⭐️ 4.5 (112)
Urban townhome/ close to Fairgrounds/trax unit 10

No image available

$31,583
$118
67%
21.51$110❌❌❌Y / Y⭐️ 5 (28)
The Oakley House

No image available

$28,110
$78
83%
211$119❌❌✅Y / Y⭐️ 5 (66)
SLC 2 BD/1 BA Close to Downtown, high speed Wi-Fi

No image available

$25,588
$79
81%
211$75❌❌❌Y / Y⭐️ 5 (36)
Urban Townhome close to fairgrounds/trax Unit 8

No image available

$23,241
$117
50%
21.51$110❌❌❌Y / Y⭐️ 4.5 (28)
Charming Family/group-stay Condo

No image available

$18,356
$74
64%
211$30❌❌❌Y / Y⭐️ 4.5 (381)
Peace of Paradise in Marmalade

No image available

$59,901
$212
73%
22.52$125❌✅❌Y / Y⭐️ 5 (107)
Renovated High End 2 Bedroom Loft in Downtown SLC

No image available

$38,706
$125
80%
212$150❌❌❌Y / Y⭐️ 5 (106)
Downtown Art Loft with Gated Parking

No image available

$55,046
$186
76%
211$100❌❌❌Y / Y⭐️ 5 (133)
Salt Lake City!-Industrial Warehouse Loft

No image available

$43,249
$178
63%
211$100❌❌❌Y / Y⭐️ 5 (90)
Brand new 2 bed 2 bath Luxury Condo with View

No image available

$66,840
$312
58%
222$100❌❌❌Y / Y⭐️ 5 (43)
Newly Renovated Industrial Modern Downtown Loft

No image available

$56,730
$226
67%
221$130❌❌❌Y / Y⭐️ 5 (236)
Downtown Retreat | Rooftop Patio | 2Bd

No image available

$31,986
$105
78%
21.52$150❌❌❌Y / Y⭐️ 5 (47)
Urban townhouse close to fairgrounds, trax

No image available

$34,144
$117
72%
231$120❌❌❌Y / Y⭐️ 4.8 (26)
Amazing 2 bedroom townhome close to downtown SL.

No image available

$30,235
$98
78%
21.52$110❌❌❌Y / Y⭐️ 5 (125)
Cozy cottage with hot tub & yard, pet friendly!

No image available

$27,607
$97
75%
2130$75❌✅✅Y / Y⭐️ 5 (195)
Basement n Backyard - The True BnB Experience!

No image available

$19,814
$67
80%
212$10❌❌❌Y / Y⭐️ 5 (21)
Close to Airport and Downtown|Sunrise Apartment

No image available

$30,176
$93
86%
211$120❌❌❌Y / Y⭐️ 4.8 (23)
Downtown SLC Loft with Gated Parking

No image available

$57,556
$196
75%
211$100❌❌❌Y / Y⭐️ 5 (76)
Garden Guesthouse Apartment

No image available

$27,909
$84
85%
212$120❌❌✅Y / Y⭐️ 5 (21)
Downtown | 1min Delta + Salt Palace |Gym |King Bed

No image available

$52,272
$193
74%
221$0❌❌❌Y / Y⭐️ 5 (34)
Cozy Getaway Near City Center

No image available

$34,202
$105
89%
221$0❌✅❌Y / Y⭐️ 5 (27)
Stylish Apartment Close to Attractions

No image available

$31,959
$118
74%
221$0❌✅❌Y / Y⭐️ 5 (22)
Beautiful Space with Easy City Access

No image available

$32,501
$120
74%
221$0❌✅❌Y / Y⭐️ 5 (25)
Shakti Home - Your Peaceful Urban Retreat

No image available

$22,323
$107
57%
222$0❌❌❌Y / Y⭐️ 0 (18)
Rustic 2 Br 2 Bt DT Apt with Gym & Garage Parking

No image available

$34,158
$139
65%
221$100❌❌❌Y / Y⭐️ 5 (22)
Sunrise

No image available

$18,153
$80
62%
212$0❌❌❌Y / N⭐️ 5 (16)
La Casita Salt Lake, One level living house.

No image available

$26,157
$99
71%
213$50❌❌❌Y / Y⭐️ 5 (32)
Delta Center Downtown Retreat

No image available

$37,877
$131
79%
212$0✅❌❌Y / Y⭐️ 5 (16)
SLC *Fairpark Hideaway* 2BD/1BA Close to Downtown

No image available

$34,164
$95
98%
214$30❌❌❌N / Y⭐️ 5 (18)
Luxury Downtown 2 Bd 2 Ba Suite |Steps to it All!

No image available

$62,586
$180
95%
221$0✅❌❌Y / Y⭐️ 5 (47)
Art Haus : Funky Hide-away Minutes to Downtown

No image available

$15,962
$112
36%
211$50❌❌❌N / N⭐️ 4.8 (43)
Two Bedroom Downtown SLC Kings!

No image available

$25,467
$98
71%
2130$45❌❌✅Y / Y⭐️ 2 (2)
Sunset 2 bd 1 bath

No image available

$20,862
$76
75%
212$0❌❌❌Y / Y⭐️ 4.5 (3)
Beautiful Home In Salt Lake City

No image available

$33,836
$215
43%
2130$125❌❌✅Y / Y⭐️ 4.5 (45)
Close to everything! Down town, Airport, Freeways

No image available

$22,183
$91
64%
211$50❌❌✅N / Y⭐️ 5 (551)
Cozy Mother-in-Law APT W/Hot Tub Near Airport

No image available

$21,008
$70
82%
211$120❌✅❌Y / Y⭐️ 5 (12)
Close to Downtown | Airport | Sunset Suite

No image available

$30,690
$111
72%
211$120❌❌❌Y / Y⭐️ 4.5 (8)
Amazing Deluxe 2BR Pool/Gym/Htub

No image available

$58,735
$236
68%
221$0✅✅❌Y / Y⭐️ 4.5 (7)
*NEW*Old-World Charm* Auto-Check-In*DowntownSL*

No image available

$35,510
$98
99%
221$0❌❌✅Y / Y⭐️ 5 (31)

Return Metrics

10.03% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$11,237$22,475$33,712$44,950$56,188$112,376$337,128
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$367,040$367,040$367,040$367,040$367,040$367,040$367,040
Down Payment$91,760$91,760$91,760$91,760$91,760$91,760$91,760
Property Appreciation$13,764$27,940$42,543$57,583$73,074$157,788$654,828
Total Return$483,801$509,216$535,056$561,333$588,063$728,965$1,450,756

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.03%

Cap Rate

3.43%

Return on Investment

27.15%

property-location

836 W 300 N 2 Salt Lake City, Utah, 84116

2 bed • 2 bath • 6 guests

Est. $2,201/mo

Agent

Inquire about this property

Contact Agent

$458,800

Zestimate

Salt Lake City

Guide

Zoning

Market

Guide


Laws


Market Data

19

Airbnb Investor Score

-$12,406

Annual Profit

3.4%

Cap Rate

10.0%

Cash on Cash

$33,862

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $111/night at 70% occupancy.Projected nightly rate is $127/night at 73% occupancy.

Top 56% of comparables

Top 31% 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.

$34,540

Avg annual revenue

73%

Avg occupancy rate

$127

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

$15k

$30k

$50k

$70k

Sign up to see the data on 40 all comparables

$11,238

Profit

Revenue

$33,862

Operating Expenses

$18,082

Operating Income

$15,780

Mortgage & Taxes

$4,542

Profit (Cash Flow)

$11,238

$98,260

Cash Investment

Down Payment

$91,760

Renos & Furnishing

$6,500

Total

$98,260

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.03%

Cap Rate

3.43%

Profit (Cummulative)

$11,238

$367,040

$6,500

$13,764

$0

Total Gain

$30,417

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

$18,104

Deductible property tax

$4,542

Your total deduction

$57,848

Your adjusted annual income

$150,000 - $57,848 = $92,152


Taxes on $92,152 (30%)

$27,646

Your old tax bill

$45,000

Your new tax bill

$27,646


Estimated tax savings

$17,354

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:

6,969 sqft

Year built:

1928

Size:

1,254 sqft

Type:

MULTI_FAMILY

Parking:

-

Heating:

Forced Air, Central

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: MULTI_FAMILY
  • Stories: -
  • Lot size: 6,969 sqft
  • Building area: 1,254 sqft
  • Garage: No
  • Heating: Forced air, central
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: Open
  • Amenities: Gas Oven, Gas Range, Built In Dishwasher
  • Price per square foot: $365

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 0835404008
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $416,300
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $458,800


Schools


    🤩

    Your free analysis is ready!

    Sign in to view your property analysis

    Your email address

    By signing in, you agree to our Terms of Service