1156 E Emerson Ave
Salt Lake City, Utah, 84105-2528
3 bed • 1 bath • 6 guests • $550,000
Annual Revenue
$41,900
Profit (Cash Flow)
-$11,942
Cash on Cash Return
-8.9%
Annual Revenue
AirDNA projects $239/night at 48% occupancy ($41,900).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.86% 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
-8.86%
Cap Rate
4.14%
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
$22,142
Deductible property tax
$6,050
Your total deduction
$91,529
Your adjusted annual income
$150,000 - $91,529 = $58,470
Taxes on $58,470 (30%)
$17,541
Your old tax bill
$45,000
Your new tax bill
$17,541
Estimated tax savings
$27,458
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