2235 Sidewinder Dr
Park City, Utah, 84060
1 bed • 1 bath • 4 guests • $350,000
Annual Revenue
$39,446
Profit (Cash Flow)
-$2,474
Cash on Cash Return
-5.0%
Annual Revenue
AirDNA projects $164/night at 62% occupancy ($37,138).
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.97% 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
-4.97%
Cap Rate
6.63%
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
$18,309
Deductible property tax
$1,750
Your total deduction
$50,999
Your adjusted annual income
$150,000 - $50,999 = $99,000
Taxes on $99,000 (30%)
$29,700
Your old tax bill
$45,000
Your new tax bill
$29,700
Estimated tax savings
$15,299
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