55 Matterhorn Dr Park City, Utah, 84098-5224
6 bed • 7 bath • 18 guests
Est. $14,749/mo
This property is for sale!
Contact Agent
$293,656
Annual Revenue
BNBCalc predicts this property will get $2,357 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 71% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$500,244
Avg annual revenue
60%
Avg occupancy rate
$2,357
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$195k
$475k
$755k
$1k
Sign up to see the data on 10 all comparables
$34,371
Profit
Revenue
$293,656
Operating Expenses
$51,855
Operating Income
$241,801
Mortgage & Taxes
$207,430
Profit (Cash Flow)
$34,371
$723,000
Cash Investment
Down Payment
$615,000
Renos & Furnishing
$15,750
Closing Costs
$92,250
Total
$723,000
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.75%
Cap Rate
7.86%
STR Tax Calculator (USA)
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
$145,943
Deductible property tax
$30,442
Your total deduction
$344,369
Your adjusted annual income
$150,000 - $344,369 = -$194,369
Taxes on -$194,369 (30%)
-$58,311
Your old tax bill
$45,000
Your new tax bill
-$58,311
Estimated tax savings
$103,311
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
13,939 sqft
Year built:
1976
Size:
7,102 sqft
Type:
SFR
Parking:
3
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 13,939 sqft
- Building area: 7,102 sqft
- Garage: Yes
- Heating: None
- Pool: No
- Fireplaces: 4
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: SU-M-25
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $2,183,781
- County Est. Land Value: $325,000
- Assessed Land Value: $325,000
- County Est. Structure Value: $1,858,781
Market Estimate: $2,226,618
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/17/20 | $0 | 0% | Sharon Stevens |
| 12/17/20 | $0 | 0% | Primo Luxury Investments |
Ownership
- Name: Primo Luxury Investments
- Owner Occupied: No
- Owner Mailing Address: 1205 N 1300 W, Pleasant Grove, Ut 84062
- Years Owned: 40
- Home Equity: -
- Mortgage Balance Remaining: $2,000,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No