BNBCalc.com Investment Analysis Report of 270 Quaking Aspen Dr, Duck Creek Village, UT 84762, USA

4 bed • 1.5 bath • 8 guests • $425,000

BNB

Calc

Return Metrics

4.09% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.09%

Cap Rate

7.78%

Return on Investment

19.74%

Annual Revenue

$53,764

AirDNA projects $230/night at 59% occupancy ($49,563).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,722

Annual Expenses

$20,669

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,148

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$448

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$20,171

Deductible property tax

$4,208

Est. Depreciation Value

$202,380

Profit on this property

$33,095

Your total deduction

$193,664

So, your new taxable income is your previous income minus your total deduction ($150,000 - $193,664)

-$43,664

Your old tax bill

$45,000

Your new tax bill

-$13,099

Estimated tax savings

$58,099

270 Quaking Aspen Dr

Duck Creek Village, Utah, 84762

4 bed • 1.5 bath • 8 guests • $425,000

Annual Revenue

$53,764

Profit (Cash Flow)

$4,427

Cap Rate

7.8%

Annual Revenue

$53,764

AirDNA projects $230/night at 59% occupancy ($49,564)

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 (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$20,171

Deductible property tax

$4,208

Your total deduction

$55,736

Your adjusted annual income

$150,000 - $55,736 = $94,264

Taxes on $94,264 (30%)

$28,279

Your old tax bill

$45,000

Your new tax bill

$28,279

Estimated tax savings

$16,721

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