2220 Black Jack Dr
Duck Creek Village, Utah, 84762
3 bed • 2 bath • 7 guests • $549,000
Annual Revenue
$81,193
Profit (Cash Flow)
$21,654
Cash on Cash Return
16.1%
Annual Revenue
AirDNA projects $247/night at 45% occupancy ($40,596).
Occupancy Rate
Avg Daily Rate
Return Metrics
16.06% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.06%
Cap Rate
10.37%
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
$22,980
Deductible property tax
$6,039
Your total deduction
$58,183
Your adjusted annual income
$150,000 - $58,183 = $91,816
Taxes on $91,816 (30%)
$27,544
Your old tax bill
$45,000
Your new tax bill
$27,544
Estimated tax savings
$17,455
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