BNBCalc.com Investment Analysis Report of 3290 2530 South, Hurricane, UT, USA

4 bed • 2 bath • 12 guests • $575,000

BNB

Calc

Return Metrics

16.53% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16.53%

Cap Rate

10.85%

Return on Investment

32.57%

Annual Revenue

$87,439

AirDNA projects $380/night at 63% occupancy ($87,439).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,087

Annual Expenses

$25,047

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,429

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$729

Management & Platform Fees

$219

Platform Fee (i.e. Airbnb)

$219

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

$27,290

Deductible property tax

$5,692

Est. Depreciation Value

$271,544

Profit on this property

$62,392

Your total deduction

$242,135

So, your new taxable income is your previous income minus your total deduction ($150,000 - $242,135)

-$92,135

Your old tax bill

$45,000

Your new tax bill

-$27,640

Estimated tax savings

$72,640

3290 2530 S Hurricane, Utah, 84737-5027

4 bed • 2 bath • 12 guests • $575,000

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

$87,439

Profit (Cash Flow)

$23,608

Cap Rate

10.9%

Annual Revenue

$87,439

AirDNA projects $380/night at 63% occupancy ($87,439)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.53% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.53%

Cap Rate

10.85%

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

$27,290

Deductible property tax

$5,692

Your total deduction

$57,111

Your adjusted annual income

$150,000 - $57,111 = $92,889

Taxes on $92,889 (30%)

$27,867

Your old tax bill

$45,000

Your new tax bill

$27,867

Estimated tax savings

$17,133

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