BNBCalc.com Investment Analysis Report of 227 W Aspen Cir, Virgin, UT 84779, USA

4 bed • 3 bath • 12 guests • $895,000

BNB

Calc

Return Metrics

69.49% 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

69.49%

Cap Rate

18.24%

Return on Investment

97.7%

Annual Revenue

$203,412

AirDNA projects $663/night at 84% occupancy ($203,411).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,344

Annual Expenses

$40,124

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,395

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,695

Management & Platform Fees

$509

Platform Fee (i.e. Airbnb)

$509

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

$51,823

Deductible property tax

$9,845

Est. Depreciation Value

$419,085

Profit on this property

$163,288

Your total deduction

$317,464

So, your new taxable income is your previous income minus your total deduction ($150,000 - $317,464)

-$167,464

Your old tax bill

$45,000

Your new tax bill

-$50,239

Estimated tax savings

$95,239

227 W Aspen Cir Utah, 84779

4 bed • 3 bath • 12 guests • $895,000

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

$203,412

Profit (Cash Flow)

$88,324

Cap Rate

18.2%

Annual Revenue

$203,412

AirDNA projects $663/night at 84% occupancy ($203,412)

Occupancy Rate

Avg Daily Rate

Return Metrics

69.49% 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

69.49%

Cap Rate

18.24%

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

$51,823

Deductible property tax

$9,845

Your total deduction

$31,976

Your adjusted annual income

$150,000 - $31,976 = $118,024

Taxes on $118,024 (30%)

$35,407

Your old tax bill

$45,000

Your new tax bill

$35,407

Estimated tax savings

$9,593

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