BNBCalc.com Investment Analysis Report of 2220 Black Jack Dr, Duck Creek Village, UT 84762, USA

3 bed • 2 bath • 7 guests • $549,000

BNB

Calc

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%

Return on Investment

32.84%

Annual Revenue

$81,194

AirDNA projects $247/night at 45% occupancy ($40,596).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,020

Annual Expenses

$24,235

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,377

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$677

Management & Platform Fees

$203

Platform Fee (i.e. Airbnb)

$203

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

$22,980

Deductible property tax

$6,039

Est. Depreciation Value

$258,290

Profit on this property

$56,959

Your total deduction

$230,350

So, your new taxable income is your previous income minus your total deduction ($150,000 - $230,350)

-$80,350

Your old tax bill

$45,000

Your new tax bill

-$24,105

Estimated tax savings

$69,105

property-location

2220 Black Jack Dr Duck Creek Village, Utah, 84762

3 bed • 2 bath • 7 guests • $549,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$81,194

Profit (Cash Flow)

$21,655

Cap Rate

10.4%

Annual Revenue

$81,194

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 (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 est deduction will be...

Deductible mortgage interest

$22,980

Deductible property tax

$6,039

Your total deduction

$54,376

Your adjusted annual income

$150,000 - $54,376 = $95,624

Taxes on $95,624 (30%)

$28,687

Your old tax bill

$45,000

Your new tax bill

$28,687

Estimated tax savings

$16,313

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 recomend LearnLikeACPA.com