BNBCalc.com Investment Analysis Report of 1360 Gambel Oak Wy 21, Park City, UT, 84098

3 bed • 4 bath • 8 guests • $1,049,000

BNB

Calc

Return Metrics

-15.11% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-15.11%

Cap Rate

3.13%

Return on Investment

1.57%

Annual Revenue

$53,556

AirDNA projects $473/night at 31% occupancy ($53,555). Airbtics projects $337/night at 53% occupancy ($65,236). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$35,494$52,091$83,866$173,183
Occupancy42%50%63%72%
Nightly Rate$227$277$353$629

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Luxury Townhome Park City Silver Creek 6574
$113,621
$796
39%
3361$255❌❌❌N / Y⭐️ 5 (2)Profile

B

3BR Home w/Ping-Pong, Private Garage & Deck!
$103,591
$592
43%
3373$299❌❌✅N / Y⭐️ 5 (4)Profile

C

10 min to skiing - 3bd/3ba + 2 Car Garage
$39,488
$242
42%
33101$125❌❌❌N / Y⭐️ 5 (21)Profile

D

3 bed/3 bath townhouse in Park City
$37,609
$201
48%
33101$250❌❌❌N / Y⭐️ 5 (38)Profile

E

In the Heart of Park City!
$104,611
$495
53%
3363$245❌✅❌N / Y⭐️ 5 (17)Profile

Operating Expenses

Monthly Expenses

$1,720

Annual Expenses

$20,642

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,146

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$446

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$5,896

Annual Mortgage & Tax

$70,752

Downpayment

Purchase Price

$1,049,000

Percent Down

20%

Total Downpayment

$209,800

Total Loan Amount

$839,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$5,031

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$865

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

$49,787

Deductible property tax

$10,385

Est. Depreciation Value

$488,892

Profit on this property

$32,913

Your total deduction

$516,150

So, your new taxable income is your previous income minus your total deduction ($150,000 - $516,150)

-$366,150

Your old tax bill

$45,000

Your new tax bill

-$109,845

Estimated tax savings

$154,845

property-location

1360 Gambel Oak Wy 21 Park City, Utah, 84098

3 bed • 4 bath • 8 guests

Purchase Price

Est. $5,031/mo

Agent

Inquire about this property

Contact Agent

$547,500

Zestimate

-55

Airbnb Investor Score

-$37,838

Annual Profit

3.1%

Cap Rate

-15.1%

Cash on Cash

$53,556

Annual Revenue

BNBCalc predicts this property will get $337 per night with 53% occupancy, putting it in the top 49% 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

-15.11%

Cap Rate

3.13%

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

$49,787

Deductible property tax

$10,385

Your total deduction

$183,152

Your adjusted annual income

$150,000 - $183,152 = -$33,152

Taxes on -$33,152 (30%)

-$9,945

Your old tax bill

$45,000

Your new tax bill

-$9,945

Estimated tax savings

$54,945

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