BNBCalc.com Investment Analysis Report of 1135 E 10600 S, Sandy, UT, 84094

5 bed • 2 bath • 12 guests • $260,000

BNB

Calc

Return Metrics

36.92% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

36.92%

Cap Rate

17.01%

Return on Investment

51.25%

Annual Revenue

$66,566

AirDNA projects $215/night at 64% occupancy ($50,257). Airbtics projects $247/night at 68% occupancy ($61,346). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$40,333$58,495$80,612$122,956
Occupancy60%69%80%85%
Nightly Rate$179$225$267$382

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Sandy Ski Spot
$47,180
$199
62%
53122$200❌❌✅N / Y⭐️ 5 (38)Profile

B

Sandy retreat, 2 kitchens, game room, sleeps 13!
$43,354
$176
61%
53133$270❌❌❌N / Y⭐️ 4.8 (12)Profile

C

Bordering Resorts/Canyons, Ski and Summer Fun!
$65,225
$201
86%
54163$279❌✅❌N / Y⭐️ 4.8 (126)Profile

D

Near City Park-Mountains-Canyons-Game Room-Pool
$61,003
$192
82%
53102$260✅❌✅N / Y⭐️ 4.9 (84)Profile

E

Stellar Sandy Getaway \ Ski-Haven For Big Groups
$67,748
$247
73%
63142$195❌❌❌N / Y⭐️ 5 (64)Profile

Operating Expenses

Monthly Expenses

$1,861

Annual Expenses

$22,334

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,255

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$555

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$166

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,461

Annual Mortgage & Tax

$17,532

Downpayment

Purchase Price

$260,000

Percent Down

20%

Total Downpayment

$52,000

Total Loan Amount

$208,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,247

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$214

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$12,340

Deductible property tax

$2,574

Est. Depreciation Value

$127,747

Profit on this property

$44,232

Your total deduction

$98,428

So, your new taxable income is your previous income minus your total deduction ($150,000 - $98,428)

$51,572

Your old tax bill

$45,000

Your new tax bill

$15,471

Estimated tax savings

$29,529

property-location

1135 E 10600 S Sandy, Utah, 84094

5 bed • 2 bath • 12 guests

Purchase Price

Est. $1,247/mo

Agent

Inquire about this property

Contact

$551,900

Zestimate

210

Airbnb Investor Score

$26,700

Annual Profit

17.0%

Cap Rate

36.9%

Cash on Cash

$66,566

Annual Revenue

BNBCalc predicts this property will get $247 per night with 68% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

36.92%

Cap Rate

17.01%

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

$12,340

Deductible property tax

$2,574

Your total deduction

$11,292

Your adjusted annual income

$150,000 - $11,292 = $138,708

Taxes on $138,708 (30%)

$41,612

Your old tax bill

$45,000

Your new tax bill

$41,612

Estimated tax savings

$3,388

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