1620 31st St
Cody, Wyoming, 82414-9792
3 bed • 2 bath • 5 guests • $179,000
Annual Revenue
$66,123
Profit (Cash Flow)
$31,775
Cash on Cash Return
64.0%
Annual Revenue
AirDNA projects $292/night at 62% occupancy ($66,123).
Occupancy Rate
Avg Daily Rate
Return Metrics
63.97% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
63.97%
Cap Rate
24.49%
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
$8,495
Deductible property tax
$1,772
Your total deduction
-$1,833
Your adjusted annual income
$150,000 - -$1,833 = $151,833
Taxes on $151,833 (30%)
$45,550
Your old tax bill
$45,000
Your new tax bill
$45,550
Estimated tax savings
-$550
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