1090 E Empty Saddle Rd Duck Creek Village, Utah, 84762
2 bed • 2 bath • 9 guests • $425,000
Annual Revenue
$51,178
Profit (Cash Flow)
$2,177
Cap Rate
7.3%
Annual Revenue
AirDNA projects $226/night at 62% occupancy ($51,178)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.08% 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
2.08%
Cap Rate
7.25%
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 estimated deduction will be...
Deductible mortgage interest
$20,171
Deductible property tax
$4,208
Your total deduction
$57,241
Your adjusted annual income
$150,000 - $57,241 = $92,759
Taxes on $92,759 (30%)
$27,828
Your old tax bill
$45,000
Your new tax bill
$27,828
Estimated tax savings
$17,172
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