BNBCalc.com Investment Analysis Report of 2000 Prospector Ave unit 310, Park City, UT 84060, USA

2 bed • 2 bath • 6 guests • $470,000

BNB

Calc

Return Metrics

1.2% 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

1.2%

Cap Rate

7.48%

Return on Investment

30.03%

Annual Revenue

$61,858

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,222

Annual Expenses

$26,664

Utilities

$220

Internet + TV

$70

Water/Sewer

Garbage

Electric

$50

Gas

$50

Other

$50

Maintenance

$971

Property Insurance

$190

HOA

$531

Landscaping

Ongoing Repairs

$150

Supplies

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

Management & Platform Fees

$1,031

Platform Fee (i.e. Airbnb)

Property Manager Fee

$1,031

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

$24,248

Deductible property tax

$2,491

Est. Depreciation Value

$220,625

Profit on this property

$35,194

Your total deduction

$212,170

So, your new taxable income is your previous income minus your total deduction ($150,000 - $212,170)

-$62,170

Your old tax bill

$45,000

Your new tax bill

-$18,651

Estimated tax savings

$63,651

2000 Prospector Ave Park City, Utah, 84060-7321

2 bed • 2 bath • 6 guests • $470,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$61,858

Profit (Cash Flow)

$814

Cap Rate

7.5%

Annual Revenue

$61,858

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

Occupancy Rate

Avg Daily Rate

Return Metrics

1.2% 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

1.2%

Cap Rate

7.48%

Return on Investment

30.03%

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

$24,248

Deductible property tax

$2,491

Your total deduction

$61,866

Your adjusted annual income

$150,000 - $61,866 = $88,134

Taxes on $88,134 (30%)

$26,440

Your old tax bill

$45,000

Your new tax bill

$26,440

Estimated tax savings

$18,560

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