BNBCalc.com Investment Analysis Report of 250 Cove Rd, Orderville, UT 84758, USA

6 bed • 3 bath • 12 guests • $699,000

BNB

Calc

Return Metrics

76.12% 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

76.12%

Cap Rate

15.51%

Return on Investment

117.34%

Annual Revenue

$140,418

AirDNA projects $699/night at 55% occupancy ($140,418).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,661

Annual Expenses

$31,934

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,870

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,170

Management & Platform Fees

$351

Platform Fee (i.e. Airbnb)

$351

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

$39,396

Deductible property tax

$6,920

Est. Depreciation Value

$331,374

Profit on this property

$108,484

Your total deduction

$269,206

So, your new taxable income is your previous income minus your total deduction ($150,000 - $269,206)

-$119,206

Your old tax bill

$45,000

Your new tax bill

-$35,762

Estimated tax savings

$80,762

250 Cove Rd Orderville, Utah, 84758

6 bed • 3 bath • 12 guests • $699,000

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

$140,418

Profit (Cash Flow)

$53,800

Cap Rate

15.5%

Annual Revenue

$140,418

AirDNA projects $699/night at 55% occupancy ($140,418)

Occupancy Rate

Avg Daily Rate

Return Metrics

76.12% 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

76.12%

Cap Rate

15.51%

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

$39,396

Deductible property tax

$6,920

Your total deduction

$43,392

Your adjusted annual income

$150,000 - $43,392 = $106,608

Taxes on $106,608 (30%)

$31,982

Your old tax bill

$45,000

Your new tax bill

$31,982

Estimated tax savings

$13,018

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