235 Whispering Pines Dr
Duck Creek Village, Utah, 84762
3 bed • 3 bath • 13 guests • $875,000
Annual Revenue
$57,131
Profit (Cash Flow)
-$22,991
Cash on Cash Return
-10.9%
Annual Revenue
AirDNA projects $237/night at 66% occupancy ($57,131).
Occupancy Rate
Avg Daily Rate
Return Metrics
-10.94% 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
-10.94%
Cap Rate
4.11%
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
$41,528
Deductible property tax
$8,662
Your total deduction
$148,360
Your adjusted annual income
$150,000 - $148,360 = $1,639
Taxes on $1,639 (30%)
$491
Your old tax bill
$45,000
Your new tax bill
$491
Estimated tax savings
$44,508
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