BNBCalc.com Investment Analysis Report of 2000 Prospector Ave unit 210, Park City, UT 84060, USA

2 bed • 2 bath • 6 guests • $550,000

BNB

Calc

Return Metrics

-3.63% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-3.63%

Cap Rate

4.86%

Return on Investment

13.56%

Annual Revenue

$68,257

AirDNA projects $292/night at 64% occupancy ($68,256).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,459

Annual Expenses

$41,513

Utilities

$340

Internet + TV

$0

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,800

Property Insurance

$150

HOA

$531

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$569

Management & Platform Fees

$1,320

Platform Fee (i.e. Airbnb)

$171

Property Manager Fee

$1,149

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

$22,143

Deductible property tax

$2,915

Est. Depreciation Value

$257,470

Profit on this property

$26,744

Your total deduction

$255,784

So, your new taxable income is your previous income minus your total deduction ($150,000 - $255,784)

-$105,784

Your old tax bill

$45,000

Your new tax bill

-$31,735

Estimated tax savings

$76,735

2000 Prospector Ave Park City, Utah, 84060-7321

2 bed • 2 bath • 6 guests • $550,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$68,257

Profit (Cash Flow)

-$4,828

Cap Rate

4.9%

Annual Revenue

$68,257

AirDNA projects $292/night at 64% occupancy ($68,257)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.63% 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

-3.63%

Cap Rate

4.86%

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

$22,143

Deductible property tax

$2,915

Your total deduction

$80,392

Your adjusted annual income

$150,000 - $80,392 = $69,608

Taxes on $69,608 (30%)

$20,882

Your old tax bill

$45,000

Your new tax bill

$20,882

Estimated tax savings

$24,118

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