BNBCalc.com Investment Analysis Report of 1760 E Beech Craft Dr, Duck Creek Village, UT 84762, USA

1 bed • 2 bath • 6 guests • $350,000

BNB

Calc

Return Metrics

-11.89% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-11.89%

Cap Rate

5.25%

Return on Investment

17.43%

Annual Revenue

$37,123

AirDNA projects $154/night at 66% occupancy ($37,123).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,562

Annual Expenses

$18,746

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,009

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$309

Management & Platform Fees

$93

Platform Fee (i.e. Airbnb)

$93

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

$17,427

Deductible property tax

$2,625

Est. Depreciation Value

$164,077

Profit on this property

$18,377

Your total deduction

$165,752

So, your new taxable income is your previous income minus your total deduction ($150,000 - $165,752)

-$15,752

Your old tax bill

$45,000

Your new tax bill

-$4,726

Estimated tax savings

$49,726

1760 E Beech Craft Dr Duck Creek Village, Utah, 84762

1 bed • 2 bath • 6 guests • $350,000

Annual Revenue

$37,123

Profit (Cash Flow)

-$5,947

Cap Rate

5.3%

Annual Revenue

$37,123

AirDNA projects $154/night at 66% occupancy ($37,123)

Occupancy Rate

Avg Daily Rate

Return Metrics

-11.89% 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

-11.89%

Cap Rate

5.25%

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 estimated deduction will be...

Deductible mortgage interest

$17,427

Deductible property tax

$2,625

Your total deduction

$53,976

Your adjusted annual income

$150,000 - $53,976 = $96,024

Taxes on $96,024 (30%)

$28,807

Your old tax bill

$45,000

Your new tax bill

$28,807

Estimated tax savings

$16,193

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