BNBCalc.com Investment Analysis Report of 3341 S 300 E, South Salt Lake, UT 84115, USA

2 bed • 1 bath • 5 guests • $415,000

BNB

Calc

Return Metrics

-0.51% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-0.51%

Cap Rate

6.61%

Return on Investment

15.73%

Annual Revenue

$47,292

AirDNA projects $120/night at 78% occupancy ($34,186).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,652

Annual Expenses

$19,828

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,094

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$394

Management & Platform Fees

$118

Platform Fee (i.e. Airbnb)

$118

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

$19,696

Deductible property tax

$4,109

Est. Depreciation Value

$195,134

Profit on this property

$27,464

Your total deduction

$191,475

So, your new taxable income is your previous income minus your total deduction ($150,000 - $191,475)

-$41,475

Your old tax bill

$45,000

Your new tax bill

-$12,443

Estimated tax savings

$57,443

3341 S 300 E South Salt Lake, Utah, 84115-4505

2 bed • 1 bath • 5 guests • $415,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$47,292

Profit (Cash Flow)

-$520

Cap Rate

6.6%

Annual Revenue

$47,292

AirDNA projects $120/night at 78% occupancy ($34,187)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.51% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.51%

Cap Rate

6.61%

Return on Investment

15.73%

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

$19,696

Deductible property tax

$4,109

Your total deduction

$58,531

Your adjusted annual income

$150,000 - $58,531 = $91,469

Taxes on $91,469 (30%)

$27,441

Your old tax bill

$45,000

Your new tax bill

$27,441

Estimated tax savings

$17,559

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