BNBCalc Short Term Rental Investment Analysis 903 Lafayette St, Sandy, UT 84094, USA

5 bed • 3 bath • 8 guests • $614,000

BNB

Calc

Annual Revenue

$79,590

Profit (Cash Flow)

$14,745

Cap Rate

9.1%

Annual Revenue

$79,590

AirDNA projects $283/night at 77% occupancy ($79,590).

BNB Calc projects a 77% occupancy rate, $283 rate per night.

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

Return Metrics

9.57% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,745	$29,490	$44,235	$58,980	$73,725	$147,450	$442,352
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$491,200	$491,200	$491,200	$491,200	$491,200	$491,200	$491,200
Down Payment	$122,800	$122,800	$122,800	$122,800	$122,800	$122,800	$122,800
Property Appreciation	$18,420	$37,392	$56,934	$77,062	$97,794	$211,164	$876,339
Total Return	$647,165	$680,882	$715,169	$750,042	$785,519	$972,615	$1,932,691

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.57%

Cap Rate

9.14%

Return on Investment

25.45%

903 Lafayette St Sandy, Utah, 84094-5937

5 bed • 3 bath • 8 guests

Purchase Price

Est. $2,945/mo

Inquire about this property

Contact Agent

Sandy

Zoning

Laws

$79,590

Annual Revenue

Projected nightly rate is $283/night at 77% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,745

Profit

Revenue

$79,590

Operating Expenses

$23,427

Operating Income

$56,164

Mortgage & Taxes

$41,419

Profit (Cash Flow)

$14,745

$153,970

Cash Investment

Down Payment

$122,800

Renos & Furnishing

$12,750

Closing Costs

$18,420

Total

$153,970

DSCR Ratio

Strong

1.36

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.57%

Cap Rate

9.14%

Return on Investment

25.45%

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

$29,141

Deductible property tax

$6,079

Your total deduction

$47,842

Your adjusted annual income

$150,000 - $47,842 = $102,158

Taxes on $102,158 (30%)

$30,647

Your old tax bill

$45,000

Your new tax bill

$30,647

Estimated tax savings

$14,353

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