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

5 bed • 3 bath • 10 guests • $614,000

BNB

Calc

Annual Revenue

$75,353

Profit (Cash Flow)

$11,059

Cap Rate

8.5%

Annual Revenue

$75,353

AirDNA projects $299/night at 69% occupancy ($75,353).

BNB Calc projects a 69% occupancy rate, $299 rate per night.

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

Return Metrics

7.18% 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)	$11,059	$22,118	$33,177	$44,236	$55,295	$110,590	$331,770
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	$643,479	$673,510	$704,111	$735,298	$767,089	$935,754	$1,822,110

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.18%

Cap Rate

8.54%

Return on Investment

23.06%

903 Lafayette St Sandy, Utah, 84094-5937

5 bed • 3 bath • 10 guests

Purchase Price

Est. $2,945/mo

Inquire about this property

Contact Agent

Sandy

Zoning

Laws

$75,353

Annual Revenue

Projected nightly rate is $299/night at 69% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,059

Profit

Revenue

$75,353

Operating Expenses

$22,876

Operating Income

$52,478

Mortgage & Taxes

$41,419

Profit (Cash Flow)

$11,059

$153,970

Cash Investment

Down Payment

$122,800

Renos & Furnishing

$12,750

Closing Costs

$18,420

Total

$153,970

DSCR Ratio

Strong

1.27

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.18%

Cap Rate

8.54%

Return on Investment

23.06%

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

$51,528

Your adjusted annual income

$150,000 - $51,528 = $98,472

Taxes on $98,472 (30%)

$29,541

Your old tax bill

$45,000

Your new tax bill

$29,541

Estimated tax savings

$15,459

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