BNBCalc.com Investment Analysis Report of 35 E 200 S, Orderville, UT 84758, USA

3 bed • 2 bath • 12 guests • $359,000

BNB

Calc

Return Metrics

19.94% 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

19.94%

Cap Rate

9.63%

Return on Investment

70.03%

Annual Revenue

$55,481

AirDNA projects $245/night at 62% occupancy ($55,480).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,741

Annual Expenses

$20,892

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,162

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$462

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

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

$20,659

Deductible property tax

$3,554

Est. Depreciation Value

$170,783

Profit on this property

$34,588

Your total deduction

$160,408

So, your new taxable income is your previous income minus your total deduction ($150,000 - $160,408)

-$10,408

Your old tax bill

$45,000

Your new tax bill

-$3,122

Estimated tax savings

$48,122

35 E 200 S Orderville, Utah, 84758

3 bed • 2 bath • 12 guests • $359,000

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

$55,481

Profit (Cash Flow)

$5,992

Cap Rate

9.6%

Annual Revenue

$55,481

AirDNA projects $245/night at 62% occupancy ($55,481)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.94% 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

19.94%

Cap Rate

9.63%

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

$20,659

Deductible property tax

$3,554

Your total deduction

$44,017

Your adjusted annual income

$150,000 - $44,017 = $105,983

Taxes on $105,983 (30%)

$31,795

Your old tax bill

$45,000

Your new tax bill

$31,795

Estimated tax savings

$13,205

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