216 N Rue Jolley Rd
Brian Head, Utah, 84719
4 bed • 3 bath • 10 guests • $800,000
Annual Revenue
$63,245
Profit (Cash Flow)
-$12,620
Cash on Cash Return
-6.5%
Annual Revenue
AirDNA projects $468/night at 37% occupancy ($63,245).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.48% 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
-6.48%
Cap Rate
5.16%
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
$37,968
Deductible property tax
$7,919
Your total deduction
$128,996
Your adjusted annual income
$150,000 - $128,996 = $21,003
Taxes on $21,003 (30%)
$6,301
Your old tax bill
$45,000
Your new tax bill
$6,301
Estimated tax savings
$38,698
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