2872 Villa Del Rey Dr
Casper, Wyoming, 82604-4349
3 bed • 3 bath • 8 guests • $150,000
Annual Revenue
$26,023
Profit (Cash Flow)
-$1,155
Cash on Cash Return
-2.7%
Annual Revenue
AirDNA projects $125/night at 57% occupancy ($26,023).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.67% 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
-2.67%
Cap Rate
5.97%
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
$7,119
Deductible property tax
$1,484
Your total deduction
$27,288
Your adjusted annual income
$150,000 - $27,288 = $122,711
Taxes on $122,711 (30%)
$36,813
Your old tax bill
$45,000
Your new tax bill
$36,813
Estimated tax savings
$8,186
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