BNBCalc.com Investment Analysis Report of 3152 Canyonlands Road, Hurricane, UT, USA

4 bed • 2 bath • 10 guests • $599,000

BNB

Calc

Return Metrics

81.1% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

81.1%

Cap Rate

15.84%

Return on Investment

123.82%

Annual Revenue

$124,804

AirDNA projects $510/night at 67% occupancy ($124,803).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,492

Annual Expenses

$29,905

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,740

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,040

Management & Platform Fees

$312

Platform Fee (i.e. Airbnb)

$312

Property Manager Fee

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

$33,760

Deductible property tax

$6,589

Est. Depreciation Value

$282,598

Profit on this property

$94,899

Your total deduction

$228,047

So, your new taxable income is your previous income minus your total deduction ($150,000 - $228,047)

-$78,047

Your old tax bill

$45,000

Your new tax bill

-$23,414

Estimated tax savings

$68,414

3152 Canyonlands Rd Hurricane, Utah, 84737

4 bed • 2 bath • 10 guests • $599,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$124,804

Profit (Cash Flow)

$47,379

Cap Rate

15.8%

Annual Revenue

$124,804

AirDNA projects $510/night at 67% occupancy ($124,804)

Occupancy Rate

Avg Daily Rate

Return Metrics

81.1% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

81.1%

Cap Rate

15.84%

Return on Investment

123.82%

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

$33,760

Deductible property tax

$6,589

Your total deduction

$35,497

Your adjusted annual income

$150,000 - $35,497 = $114,503

Taxes on $114,503 (30%)

$34,351

Your old tax bill

$45,000

Your new tax bill

$34,351

Estimated tax savings

$10,649

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