BNBCalc.com Investment Analysis Report of 2189 Quailstone Dr, Salt Lake City, UT 84118, USA

4 bed • 2.5 bath • 12 guests • $525,000

BNB

Calc

Return Metrics

47.28% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

47.28%

Cap Rate

18.57%

Return on Investment

63.2%

Annual Revenue

$127,835

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,525

Annual Expenses

$30,299

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,765

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,065

Management & Platform Fees

$320

Platform Fee (i.e. Airbnb)

$320

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$248,596

Profit on this property

$97,537

Your total deduction

$181,174

So, your new taxable income is your previous income minus your total deduction ($150,000 - $181,174)

-$31,174

Your old tax bill

$45,000

Your new tax bill

-$9,352

Estimated tax savings

$54,352

2189 Quailstone Dr

Salt Lake City, Utah, 84118-1126

4 bed • 2.5 bath • 12 guests • $525,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$127,835

Profit (Cash Flow)

$62,125

Cap Rate

18.6%

Annual Revenue

$127,835
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

47.28% 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

47.28%

Cap Rate

18.57%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$11,774

Your adjusted annual income

$150,000 - $11,774 = $138,226

Taxes on $138,226 (30%)

$41,468

Your old tax bill

$45,000

Your new tax bill

$41,468

Estimated tax savings

$3,532

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