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)
-$5,946
Cash on Cash Return
-11.9%
Annual Revenue
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
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
$17,426
Deductible property tax
$2,625
Your total deduction
$55,991
Your adjusted annual income
$150,000 - $55,991 = $94,008
Taxes on $94,008 (30%)
$28,202
Your old tax bill
$45,000
Your new tax bill
$28,202
Estimated tax savings
$16,797
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