BNBCalc.com Investment Analysis Report of 475 N State St

4 bed • 4.5 bath • 20 guests • $750,000

BNB

Calc

Return Metrics

11.95% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.95%

Cap Rate

9.67%

Return on Investment

28.22%

Annual Revenue

$99,109

AirDNA projects $265/night at 56% occupancy ($54,202). Airbtics projects $234/night at 63% occupancy ($53,844). Airbtics predicts this property will perform in the 49% revenue percentile

User selected values for this report: 81% occupancy rate, $335 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$31,331	$48,903	$77,291	$106,389
Occupancy	51%	62%	74%	84%
Nightly Rate	$163	$209	$276	$335

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Zion National Park Angels Landing	$59,081	$215	72%	4	4	10	2	$149	❌	❌	✅	N / Y	⭐️ 5 (35)	Profile
B Zion Zen Zacation at Painted Sands	$25,042	$160	41%	4	2	11	1	$90	❌	❌	❌	N / Y	⭐️ 4.8 (202)	Profile
C 155\| Private Pool, Spacious yard, Sleeps 10	$94,100	$499	51%	4	2	10	1	$318	✅	✅	❌	N / Y	⭐️ 4.9 (19)	Profile
D Fast WiFi, King bed, eco-conscious, BIG Zion home	$42,063	$146	74%	4	2	10	1	$180	❌	❌	❌	N / Y	⭐️ 5 (174)	Profile
E Beautiful quiet home close to Zion National Park	$38,814	$144	73%	4	2	9	2	$85	❌	❌	❌	N / Y	⭐️ 5 (225)	Profile

Operating Expenses

Monthly Expenses

$2,214

Annual Expenses

$26,564

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,526

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$826

Management & Platform Fees

$248

Platform Fee (i.e. Airbnb)

$248

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$4,216

Annual Mortgage & Tax

$50,592

Downpayment

Purchase Price

$750,000

Percent Down

20%

Total Downpayment

$150,000

Total Loan Amount

$600,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$3,597

Property Tax Yearly

0.99%

Property Tax Monthly

$619

Mortgage Insurance (PMI)

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$245,318

Profit on this property

$72,545

Your total deduction

$215,794

So, your new taxable income is your previous income minus your total deduction ($150,000 - $215,794)

-$65,794

Your old tax bill

$45,000

Your new tax bill

-$19,738

Estimated tax savings

$64,738

475 N State St Hurricane, Utah, 84737

4 bed • 4.5 bath • 20 guests

Purchase Price

Est. $3,597/mo

This property is for sale!

Contact

STR Experts at SAVVY STR Agents

$99,109

Annual Revenue

BNBCalc predicts this property will get $234 per night with 63% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.95%

Cap Rate

9.67%

Return on Investment

28.22%

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 est deduction will be...

Deductible mortgage interest

$35,596

Deductible property tax

$7,425

Your total deduction

$50,668

Your adjusted annual income

$150,000 - $50,668 = $99,332

Taxes on $99,332 (30%)

$29,800

Your old tax bill

$45,000

Your new tax bill

$29,800

Estimated tax savings

$15,200

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com