BNBCalc.com Investment Analysis Report of 1530 Empire Ave, Park City, UT 84060, USA

1 bed • 1 bath • 4 guests • $622,000

BNB

Calc

Return Metrics

0.51% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

0.51%

Cap Rate

6.08%

Return on Investment

12.17%

Annual Revenue

$51,660

AirDNA projects $221/night at 64% occupancy ($51,660).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,150

Annual Expenses

$13,796

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$581

Property Insurance

$150

HOA

Landscaping

Ongoing Repairs

Supplies

Software

Pest Control

Permits

Other

Cleaning Cost

$431

Management & Platform Fees

$129

Platform Fee (i.e. Airbnb)

$129

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

$24,044

Deductible property tax

$6,842

Est. Depreciation Value

$289,191

Profit on this property

$37,864

Your total deduction

$282,213

So, your new taxable income is your previous income minus your total deduction ($150,000 - $282,213)

-$132,213

Your old tax bill

$45,000

Your new tax bill

-$39,664

Estimated tax savings

$84,664

1530 Empire Ave Park City, Utah, 84060

1 bed • 1 bath • 4 guests • $622,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$51,660

Profit (Cash Flow)

$1,072

Cap Rate

6.1%

Annual Revenue

$51,660

AirDNA projects $221/night at 64% occupancy ($51,660)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.51% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.51%

Cap Rate

6.08%

Return on Investment

12.17%

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

$24,044

Deductible property tax

$6,842

Your total deduction

$85,249

Your adjusted annual income

$150,000 - $85,249 = $64,751

Taxes on $64,751 (30%)

$19,425

Your old tax bill

$45,000

Your new tax bill

$19,425

Estimated tax savings

$25,575

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