2236 Comstock Dr Park City, Utah, 84060-7411
4 bed • 4 bath • 12 guests • $1,525,000
Annual Revenue
$87,516
Profit (Cash Flow)
-$40,405
Cap Rate
4.1%
Annual Revenue
AirDNA projects $489/night at 49% occupancy ($87,516)
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.16% 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
-11.16%
Cap Rate
4.09%
Tax Calculator (USA)
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
$72,378
Deductible property tax
$15,097
Your total deduction
$251,249
Your adjusted annual income
$150,000 - $251,249 = -$101,249
Taxes on -$101,249 (30%)
-$30,375
Your old tax bill
$45,000
Your new tax bill
-$30,375
Estimated tax savings
$75,375
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