BNBCalc.com Investment Analysis Report of 341 Northridge Ave, St. George, UT, USA

2 bed • 3 bath • 8 guests • $369,900

BNB

Calc

Return Metrics

-5.18% 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

-5.18%

Cap Rate

4.92%

Return on Investment

11.57%

Annual Revenue

$36,656

AirDNA projects $193/night at 52% occupancy ($36,655).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,537

Annual Expenses

$18,445

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,005

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$305

Management & Platform Fees

$92

Platform Fee (i.e. Airbnb)

$92

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

$14,892

Deductible property tax

$3,699

Est. Depreciation Value

$174,683

Profit on this property

$18,211

Your total deduction

$175,063

So, your new taxable income is your previous income minus your total deduction ($150,000 - $175,063)

-$25,063

Your old tax bill

$45,000

Your new tax bill

-$7,519

Estimated tax savings

$52,519

341 Northridge Ave St. George, Utah, 84770

2 bed • 3 bath • 8 guests • $369,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$36,656

Profit (Cash Flow)

-$4,757

Cap Rate

4.9%

Annual Revenue

$36,656

AirDNA projects $193/night at 52% occupancy ($36,656)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.18% 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

-5.18%

Cap Rate

4.92%

Return on Investment

11.57%

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

$14,892

Deductible property tax

$3,699

Your total deduction

$56,038

Your adjusted annual income

$150,000 - $56,038 = $93,962

Taxes on $93,962 (30%)

$28,189

Your old tax bill

$45,000

Your new tax bill

$28,189

Estimated tax savings

$16,811

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