BNBCalc.com Investment Analysis Report of 10705 Zion Dr, Orderville, UT 84758, USA

2 bed • 1 bath • 5 guests • $325,000

BNB

Calc

Return Metrics

22.91% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

22.91%

Cap Rate

12.45%

Return on Investment

38.89%

Annual Revenue

$62,249

AirDNA projects $247/night at 69% occupancy ($62,248).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,814

Annual Expenses

$21,772

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,219

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$519

Management & Platform Fees

$156

Platform Fee (i.e. Airbnb)

$156

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$15,425

Deductible property tax

$3,217

Est. Depreciation Value

$153,683

Profit on this property

$40,476

Your total deduction

$131,849

So, your new taxable income is your previous income minus your total deduction ($150,000 - $131,849)

$18,151

Your old tax bill

$45,000

Your new tax bill

$5,445

Estimated tax savings

$39,555

10705 Zion Dr Orderville, Utah, 84758

2 bed • 1 bath • 5 guests • $325,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$62,249

Profit (Cash Flow)

$18,564

Cap Rate

12.5%

Annual Revenue

$62,249

AirDNA projects $247/night at 69% occupancy ($62,249)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.91% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.91%

Cap Rate

12.45%

Return on Investment

38.89%

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 estimated deduction will be...

Deductible mortgage interest

$15,425

Deductible property tax

$3,217

Your total deduction

$27,129

Your adjusted annual income

$150,000 - $27,129 = $122,871

Taxes on $122,871 (30%)

$36,861

Your old tax bill

$45,000

Your new tax bill

$36,861

Estimated tax savings

$8,139

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com