BNBCalc.com Investment Analysis Report of 925 W Vance Dr, Kanab, UT 84741, USA

4 bed • 2 bath • 10 guests • $495,000

BNB

Calc

Return Metrics

-8.56% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-8.56%

Cap Rate

4.59%

Return on Investment

7.28%

Annual Revenue

$41,159

AirDNA projects $191/night at 59% occupancy ($41,159).

User selected values for this report: 59% occupancy rate, $191 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,536

Annual Expenses

$18,431

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,043

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$343

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

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

$23,493

Deductible property tax

$4,900

Est. Depreciation Value

$163,299

Profit on this property

$22,729

Your total deduction

$168,964

So, your new taxable income is your previous income minus your total deduction ($150,000 - $168,964)

-$18,964

Your old tax bill

$45,000

Your new tax bill

-$5,689

Estimated tax savings

$50,689

property-location

925 W Vance Dr Kanab, Utah, 84741-6346

4 bed • 2 bath • 10 guests

Est. $2,374/mo

Agent

Inquire about this property

Contact Agent

$41,159

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.56%

Cap Rate

4.59%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$23,493

Deductible property tax

$4,900

Your total deduction

$59,008

Your adjusted annual income

$150,000 - $59,008 = $90,992

Taxes on $90,992 (30%)

$27,298

Your old tax bill

$45,000

Your new tax bill

$27,298

Estimated tax savings

$17,702

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