Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 86 E 300 S, Moab, UT, 84532

2 bed • 1 bath • 6 guests • $744,100

BNB

Calc

Annual Revenue

$59,316

Profit (Cash Flow)

-$12,270

Cap Rate

5.1%

Annual Revenue

$59,316

AirDNA projects $232/night at 70% occupancy ($59,315). Airbtics projects $255/night at 74% occupancy ($68,921). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 70% occupancy rate, $232 rate per night.

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

Percentiles25%50%75%90%
Revenue$52,491$71,899$105,070$121,569
Occupancy66%78%86%90%
Nightly Rate$214$248$328$361

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
$90,552
$373
66%
223$150❌✅❌Y / Y⭐️ 5 (55)
$102,350
$374
74%
223$150❌✅❌Y / Y⭐️ 4.9 (37)
$77,785
$326
64%
223$200❌✅❌Y / Y⭐️ 5 (38)
$40,104
$249
43%
221$122❌✅✅Y / Y⭐️ 4.7 (168)
$74,603
$288
70%
223$150❌✅❌Y / Y⭐️ 4.8 (48)
$60,525
$358
45%
231$175❌✅❌Y / Y⭐️ 4.7 (45)
$100,871
$329
82%
222$125❌✅❌Y / Y⭐️ 5 (127)
$97,192
$394
67%
222$115❌❌❌Y / Y⭐️ 5 (167)
$81,674
$394
56%
222$115❌❌❌Y / Y⭐️ 4.9 (96)
$68,146
$233
78%
222$125❌✅❌Y / Y⭐️ 5 (136)
$104,827
$334
84%
222$125❌✅❌Y / Y⭐️ 4.9 (108)
$106,700
$333
86%
222$125❌✅❌Y / Y⭐️ 5 (121)
$39,189
$106
97%
221$75❌✅❌N / Y⭐️ 4.6 (55)
$89,973
$360
67%
221$154✅❌✅Y / Y⭐️ 4.9 (19)
$63,787
$227
75%
221$125❌❌❌Y / Y⭐️ 4.9 (14)
$38,829
$113
85%
211$105❌✅❌Y / Y⭐️ 4.8 (73)
$49,417
$143
88%
211$105❌✅❌Y / Y⭐️ 4.9 (85)
$73,455
$226
88%
211$95❌❌❌Y / Y⭐️ 5 (64)
$70,922
$222
86%
211$95❌❌❌Y / Y⭐️ 5 (64)
$52,568
$153
89%
211$105❌✅❌Y / Y⭐️ 4.9 (66)
$65,278
$226
78%
211$95❌❌❌Y / Y⭐️ 5 (55)
$84,211
$248
90%
211$105❌✅❌Y / Y⭐️ 4.8 (71)
$54,458
$146
97%
211$105❌✅❌Y / Y⭐️ 4.8 (73)
$68,045
$226
81%
211$95❌❌❌Y / Y⭐️ 5 (66)
$49,779
$194
69%
212$65❌❌✅N / Y⭐️ 4.6 (430)
$81,505
$258
85%
221$110❌❌✅Y / Y⭐️ 4.9 (18)
$80,730
$258
84%
221$125❌✅✅Y / Y⭐️ 5 (18)
$64,432
$214
80%
221$110❌❌❌Y / Y⭐️ 4.9 (30)
$68,792
$214
85%
221$125❌✅✅Y / Y⭐️ 5 (35)
$61,591
$214
77%
221$110❌❌❌Y / Y⭐️ 4.9 (21)
$46,470
$181
70%
212$90❌❌❌N / Y⭐️ 5 (177)
$61,042
$178
90%
211$105❌✅❌Y / Y⭐️ 5 (65)
$31,268
$248
33%
211$172❌✅❌N / Y⭐️ 4.8 (191)
$88,677
$258
93%
221$125❌✅✅Y / Y⭐️ 5 (22)
$58,766
$222
70%
221$110❌❌❌Y / Y⭐️ 4.8 (22)
$82,926
$258
86%
221$125❌✅✅Y / Y⭐️ 4.8 (35)
$34,465
$249
36%
211$172❌✅❌N / Y⭐️ 4.8 (204)
$49,896
$222
50%
221$350❌❌❌Y / Y⭐️ 4.8 (18)
$79,231
$328
66%
223$0❌✅✅Y / Y⭐️ 4.9 (18)
$78,030
$328
65%
223$0❌✅✅Y / Y⭐️ 4.8 (6)

Return Metrics

-6.91% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$12,270-$24,540-$36,810-$49,080-$61,350-$122,700-$368,101
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$595,280$595,280$595,280$595,280$595,280$595,280$595,280
Down Payment$148,820$148,820$148,820$148,820$148,820$148,820$148,820
Property Appreciation$22,323$45,315$68,998$93,391$118,515$255,908$1,062,026
Total Return$754,152$764,875$776,288$788,410$801,265$877,307$1,438,024

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.91%

Cap Rate

5.09%

Return on Investment

9.78%

property-location

86 E 300 S Moab, Utah, 84532-2618

2 bed • 1 bath • 6 guests

Est. $3,569/mo

Agent

Inquire about this property

Contact Agent

$744,100

Zestimate

$59,316

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $232/night at 70% occupancy ($59,315.62). Airbtics projects $255/night at 74% occupancy ($68,921).

Top 66% of comparables

Top 53% 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.

$69,326

Avg annual revenue

74%

Avg occupancy rate

$255

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

$30k

$55k

$80k

$110k

Sign up to see the data on 40 all comparables

-$12,270

Profit

Revenue

$59,316

Operating Expenses

$21,391

Operating Income

$37,925

Mortgage & Taxes

$50,195

Profit (Cash Flow)

-$12,270

$177,393

Cash Investment

Down Payment

$148,820

Renos & Furnishing

$6,250

Closing Costs

$22,323

Total

$177,393

DSCR Ratio

Weak

0.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.91%

Cap Rate

5.09%

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

$35,316

Deductible property tax

$7,367

Your total deduction

$172,243

Your adjusted annual income

$150,000 - $172,243 = -$22,243

Taxes on -$22,243 (30%)

-$6,673

Your old tax bill

$45,000

Your new tax bill

-$6,673

Estimated tax savings

$51,673

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