BNBCalc.com Investment Analysis Report of 2087 Grand Teton Road, Hurricane, UT, USA

6 bed • 4 bath • 14 guests • $700,000

BNB

Calc

Return Metrics

28.46% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

28.46%

Cap Rate

10.71%

Return on Investment

69.54%

Annual Revenue

$101,903

AirDNA projects $558/night at 50% occupancy ($101,903).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,244

Annual Expenses

$26,927

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,549

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$849

Management & Platform Fees

$255

Platform Fee (i.e. Airbnb)

$255

Property Manager Fee

$0

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

$39,452

Deductible property tax

$6,930

Est. Depreciation Value

$331,995

Profit on this property

$74,976

Your total deduction

$303,401

So, your new taxable income is your previous income minus your total deduction ($150,000 - $303,401)

-$153,401

Your old tax bill

$45,000

Your new tax bill

-$46,020

Estimated tax savings

$91,020

2087 Grand Teton Rd Hurricane, Utah, 84737

6 bed • 4 bath • 14 guests • $700,000

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

$101,903

Profit (Cash Flow)

$20,208

Cap Rate

10.7%

Annual Revenue

$101,903

AirDNA projects $558/night at 50% occupancy ($101,903)

Occupancy Rate

Avg Daily Rate

Return Metrics

28.46% 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

28.46%

Cap Rate

10.71%

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

$39,452

Deductible property tax

$6,930

Your total deduction

$77,161

Your adjusted annual income

$150,000 - $77,161 = $72,839

Taxes on $72,839 (30%)

$21,852

Your old tax bill

$45,000

Your new tax bill

$21,852

Estimated tax savings

$23,148

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