2264 Double Eagle Ln
Washington, Utah, 84780
7 bed • 6 bath • 20 guests • $1,895,000
Annual Revenue
$132,010
Profit (Cash Flow)
-$26,655
Cash on Cash Return
-5.9%
Annual Revenue
AirDNA projects $769/night at 47% occupancy ($132,010).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.87% 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
-5.87%
Cap Rate
5.33%
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
$89,938
Deductible property tax
$18,760
Your total deduction
$297,227
Your adjusted annual income
$150,000 - $297,227 = -$147,227
Taxes on -$147,227 (30%)
-$44,168
Your old tax bill
$45,000
Your new tax bill
-$44,168
Estimated tax savings
$89,168
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