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 8857 UT-12, Escalante, UT, 84726

1 bed β€’ 1 bath β€’ 3 guests β€’ $595,000

BNB

Calc

Annual Revenue

$57,935

Profit (Cash Flow)

-$3,413

Cap Rate

6.2%

Annual Revenue

$57,935

Airbtics projects $178/night at 60% occupancy ($39,008). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, $206 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,798$34,916$58,531$85,641
Occupancy45%60%77%87%
Nightly Rate$144$158$206$265

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
Rancher Retreat Apt A

No image available

$38,437
$274
38%
123$50❌❌❌N / Y⭐️ 5 (3)
Cozy Home w/ Canyon Views: 2 Mi to Grand Staircase

No image available

$57,527
$246
63%
122$52❌❌❌Y / Y⭐️ 5 (99)
Canyons of Escalante RV Park Deluxe Cabin A

No image available

$33,858
$119
77%
101$15βŒβŒβœ…N / N⭐️ 4.9 (129)
Wild West Retreat Barn

No image available

$47,551
$224
58%
112$0❌❌❌N / Y⭐️ 5 (216)
Escalante Luxury Yurt Secluded Cozy Cabin -Elm

No image available

$94,238
$314
82%
111$0❌❌❌N / Y⭐️ 5 (3)
Escalante Luxury Yurt Cozy Cabin-Deluxe-Birch

No image available

$95,691
$315
83%
111$0❌❌❌N / Y⭐️ 5 (1)
Luxury Escalante Yurt Cabin Private cozy- Aspen

No image available

$74,020
$316
64%
111$0❌❌❌N / Y⭐️ 5 (17)
Escalante Escapes Holly Hock, Tiny Home

No image available

$62,830
$218
77%
111$75❌❌❌Y / Y⭐️ 4.9 (22)
Nemo’s Bungalow

No image available

$25,173
$157
43%
111$25βŒβŒβœ…N / Y⭐️ 4.9 (44)
Log Cottages at Bryce Canyon #1

No image available

$60,985
$178
91%
111$50❌❌❌Y / Y⭐️ 5 (254)
Log Cottages at Bryce Canyon #3

No image available

$62,729
$197
87%
112$0❌❌❌Y / Y⭐️ 5 (288)
Log Cottages at Bryce Canyon #2

No image available

$54,936
$190
79%
112$0❌❌❌Y / Y⭐️ 5 (196)
Cozy and quiet apartment on the second floor

No image available

$21,002
$72
73%
111$60❌❌❌N / N⭐️ 4.5 (45)
Escalante Escapes Wild Rose, Tiny Home

No image available

$53,692
$220
65%
111$75❌❌❌Y / Y⭐️ 5 (33)
Adorable guestroom in the country with parking

No image available

$42,822
$130
90%
111$0❌❌❌N / Y⭐️ 4.8 (43)
Hilltop Getaway Home

No image available

$51,405
$265
53%
111$0❌❌❌Y / Y⭐️ 4.9 (96)
A Modern Country Cabin below Bryce Canyon

No image available

$44,462
$160
75%
112$90❌❌❌N / Y⭐️ 4.8 (83)
Traditional 19ft Mongolian Yurt #3

No image available

$41,504
$162
70%
111$0βŒβŒβœ…N / Y⭐️ 4.8 (64)
Hilltop Casita

No image available

$43,737
$239
50%
111$0❌❌❌N / N⭐️ 4.9 (114)
Cowboy Cabin 37

No image available

$27,350
$141
53%
111$0❌❌❌N / N⭐️ 4.8 (48)
Bunkhouse Cabin 44

No image available

$16,452
$145
31%
111$0❌❌❌N / N⭐️ 4.9 (59)
The Old Bailey Place

No image available

$49,945
$176
77%
112$50❌❌❌N / Y⭐️ 5 (187)
Canyons of Escalante RV Cabin 5 - Monument Sunrise

No image available

$14,628
$111
36%
101$0❌❌❌N / N⭐️ 0 (5)
A Cozy Loft in Escalante, UT

No image available

$20,178
$58
88%
121$50❌❌❌N / Y⭐️ 4.8 (420)
Wander Camp Bryce Canyon - Escalante Triple Tent

No image available

$21,748
$127
45%
111$27βŒβŒβœ…N / N⭐️ 4.8 (17)
Private suite At Brycepark place 8

No image available

$33,560
$138
66%
111$10❌❌❌N / Y⭐️ 4.8 (74)
Private suite at BrycePark place 10

No image available

$22,714
$154
40%
111$10❌❌❌N / Y⭐️ 4 (3)
Bryce Vistas Apartment - Claron Suite

No image available

$61,890
$190
89%
111$0❌❌❌Y / Y⭐️ 5 (21)
Private suite at BrycePark Place 5

No image available

$28,026
$152
50%
111$10❌❌❌N / Y⭐️ 4.3 (11)
Private suite at BrycePark Place 6

No image available

$28,392
$154
50%
111$10❌❌❌N / Y⭐️ 4.2 (5)
Private suite at BryceParkPlace 7

No image available

$26,088
$153
46%
111$10❌❌❌N / Y⭐️ 4.7 (22)
Private Suite at Bryce Park Place 4

No image available

$28,392
$154
50%
111$10❌❌❌N / Y⭐️ 0 (0)
Private suite at Bryce Park place 1

No image available

$30,276
$155
53%
111$10❌❌❌N / Y⭐️ 4.8 (5)
Private suite At Brycepark place 9

No image available

$21,699
$143
41%
111$10❌❌❌N / Y⭐️ 4.6 (20)
Private Suite at Bryce Park Place 3

No image available

$23,679
$156
41%
111$10❌❌❌N / Y⭐️ 4.5 (9)
Private Suite at Bryce Park Place 2

No image available

$25,638
$154
45%
111$10❌❌❌N / Y⭐️ 4.7 (39)
Bryce Park Place King Rm

No image available

$45,838
$202
62%
111$0❌❌❌N / N⭐️ 4 (4)
Bryce Park Place King Rm

No image available

$45,838
$202
62%
111$0❌❌❌N / N⭐️ 5 (2)
Wander Camp Bryce Canyon-Escalante King Tent

No image available

$14,053
$96
40%
111$0❌❌❌N / N⭐️ 4.3 (35)
Private 1 bedroom with kitchen and scenic views

No image available

$23,700
$185
35%
111$0βŒβŒβœ…N / Y⭐️ 4 (2)

Return Metrics

-2.41% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,413-$6,826-$10,240-$13,653-$17,066-$34,133-$102,401
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$476,000$476,000$476,000$476,000$476,000$476,000$476,000
Down Payment$119,000$119,000$119,000$119,000$119,000$119,000$119,000
Property Appreciation$17,850$36,235$55,172$74,677$94,768$204,630$849,221
Total Return$609,436$624,408$639,932$656,024$672,701$765,496$1,341,819

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-2.41%

Cap Rate

6.17%

Return on Investment

14.37%

property-location

8857 UT-12 Escalante, Utah, 84726

1 bed β€’ 1 bath β€’ 3 guests

Est. $2,854/mo

Agent

Inquire about this property

Contact Agent

6

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.91

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%

Profit (Cummulative)

-$3,413

$476,000

$4,250

$17,850

$0

Total Gain

$20,282

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

$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