BNBCalc.com Investment Analysis Report of 4950 West Boulder View, Hurricane, UT, USA

3 bed • 2 bath • 10 guests • $619,000

BNB

Calc

Return Metrics

0.57% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.57%

Cap Rate

6.88%

Return on Investment

16.9%

Annual Revenue

$64,699

AirDNA projects $521/night at 34% occupancy ($64,699).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,841

Annual Expenses

$22,091

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,239

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$539

Management & Platform Fees

$162

Platform Fee (i.e. Airbnb)

$162

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

$29,378

Deductible property tax

$6,128

Est. Depreciation Value

$290,529

Profit on this property

$42,608

Your total deduction

$283,427

So, your new taxable income is your previous income minus your total deduction ($150,000 - $283,427)

-$133,427

Your old tax bill

$45,000

Your new tax bill

-$40,028

Estimated tax savings

$85,028

4950 W Boulder Vw Hurricane, Utah, 84737

3 bed • 2 bath • 10 guests • $619,000

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

$64,699

Profit (Cash Flow)

$860

Cap Rate

6.9%

Annual Revenue

$64,699

AirDNA projects $521/night at 34% occupancy ($64,699)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.57% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.57%

Cap Rate

6.88%

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

$29,378

Deductible property tax

$6,128

Your total deduction

$85,501

Your adjusted annual income

$150,000 - $85,501 = $64,499

Taxes on $64,499 (30%)

$19,350

Your old tax bill

$45,000

Your new tax bill

$19,350

Estimated tax savings

$25,650

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