1130 N Casitas Hill Loop
Washington, Utah, 84780-8922
4 bed • 4 bath • 12 guests • $749,000
Annual Revenue
$43,106
Profit (Cash Flow)
-$26,697
Cash on Cash Return
-14.6%
Annual Revenue
AirDNA projects $281/night at 42% occupancy ($43,106).
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.56% 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
-14.56%
Cap Rate
3.18%
Tax Calculator
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
$35,548
Deductible property tax
$7,415
Your total deduction
$136,257
Your adjusted annual income
$150,000 - $136,257 = $13,742
Taxes on $13,742 (30%)
$4,122
Your old tax bill
$45,000
Your new tax bill
$4,122
Estimated tax savings
$40,877
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