8857 UT-12 Escalante, Utah, 84726
1 bed β’ 1 bath β’ 3 guests
Est. $2,854/mo

Inquire about this property
Contact Agent
Airbnb Investor Score
-$3,413
Annual Profit
6.2%
Cap Rate
-2.4%
Cash on Cash
$57,935
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Airbtics projects $178/night at 60% occupancy ($39,008).
Top 26% of comparables
Top 28% 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.
$40,417
Avg annual revenue
60%
Avg occupancy rate
$178
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$95k
Sign up to see the data on 40 all comparables
-$3,413
Profit
Revenue
$57,935
Operating Expenses
$21,212
Operating Income
$36,723
Mortgage & Taxes
$40,137
Profit (Cash Flow)
-$3,413
$141,100
Cash Investment
Down Payment
$119,000
Renos & Furnishing
$4,250
Closing Costs
$17,850
Total
$141,100
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.41%
Cap Rate
6.17%
STR Tax Calculator (USA)
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
$28,239
Deductible property tax
$5,890
Your total deduction
$131,107
Your adjusted annual income
$150,000 - $131,107 = $18,893
Taxes on $18,893 (30%)
$5,668
Your old tax bill
$45,000
Your new tax bill
$5,668
Estimated tax savings
$39,332
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:
20.8 sqft
Year built:
-
Size:
906,048 sqft
Type:
LOT
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: LOT
- Stories: -
- Lot size: 20.8 sqft
- Building area: 906,048 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: Mountain(s), Water
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1100240242
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools