270 Quaking Aspen Dr
Duck Creek Village, Utah, 84762
4 bed • 1.5 bath • 8 guests • $425,000
Annual Revenue
$53,763
Profit (Cash Flow)
$4,426
Cash on Cash Return
4.1%
Annual Revenue
AirDNA projects $230/night at 59% occupancy ($49,563).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.09% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.09%
Cap Rate
7.78%
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
$20,170
Deductible property tax
$4,207
Your total deduction
$60,383
Your adjusted annual income
$150,000 - $60,383 = $89,616
Taxes on $89,616 (30%)
$26,884
Your old tax bill
$45,000
Your new tax bill
$26,884
Estimated tax savings
$18,115
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