BNBCalc Short Term Rental Investment Analysis Desert Color Parkway, Saint George, Utah 84790, United States

3 bed • 3 bath • 10 guests • $450,000

BNB

Calc

Annual Revenue

$71,716

Profit (Cash Flow)

$18,357

Cap Rate

10.8%

Annual Revenue

$71,716

AirDNA projects $357/night at 55% occupancy ($71,715). Airbtics projects $285/night at 50% occupancy ($52,047). Airbtics predicts this property will perform in the 37% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $357 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,980	$59,171	$74,496	$82,170
Occupancy	47%	51%	55%	56%
Nightly Rate	$227	$281	$332	$363

Seasonality (Profit by Month)

Return Metrics

16.35% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,357	$36,714	$55,071	$73,428	$91,785	$183,570	$550,711
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$481,857	$514,119	$546,798	$579,907	$613,458	$788,332	$1,642,979

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.35%

Cap Rate

10.82%

Return on Investment

32.31%

Desert Color Parkway Desert Color Pkwy St. George, Utah, 84790

3 bed • 3 bath • 10 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

$602,400

Zestimate

St. George

Zoning

Laws

$71,716

Annual Revenue

This property is projected to be in the top 37% revenue percentile compared to similar properties nearby.
AirDNA projects $357/night at 55% occupancy ($71,715.65). Airbtics projects $332/night at 50% occupancy ($52,047).

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

$18,357

Profit

Revenue

$71,716

Operating Expenses

$23,003

Operating Income

$48,713

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$18,357

$112,250

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$8,750

Closing Costs

$13,500

Total

$112,250

DSCR Ratio

Strong

1.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.35%

Cap Rate

10.82%

Return on Investment

32.31%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$21,357

Deductible property tax

$4,455

Your total deduction

$79,879

Your adjusted annual income

$150,000 - $79,879 = $70,121

Taxes on $70,121 (30%)

$21,036

Your old tax bill

$45,000

Your new tax bill

$21,036

Estimated tax savings

$23,964