1940 Prospector Ave Park City, Utah, 84060-4410
1 bed • 1 bath • 2 guests • $388,000
Annual Revenue
$30,242
Profit (Cash Flow)
-$13,145
Cap Rate
3.9%
Annual Revenue
AirDNA projects $138/night at 64% occupancy ($32,258)
Occupancy Rate
Avg Daily Rate
Return Metrics
-26.45% 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
-26.45%
Cap Rate
3.93%
Tax Calculator (USA)
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
$20,717
Deductible property tax
$1,552
Your total deduction
$64,836
Your adjusted annual income
$150,000 - $64,836 = $85,164
Taxes on $85,164 (30%)
$25,549
Your old tax bill
$45,000
Your new tax bill
$25,549
Estimated tax savings
$19,451
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