300 N Kanab, Utah, 84741
3 bed • 2 bath • 6 guests • $350,000
Annual Revenue
$39,213
Profit (Cash Flow)
-$3,169
Cap Rate
5.8%
Annual Revenue
AirDNA projects $176/night at 61% occupancy ($39,213)
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.56% 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
-3.56%
Cap Rate
5.83%
Tax Calculator (USA)
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
$16,611
Deductible property tax
$3,465
Your total deduction
$52,711
Your adjusted annual income
$150,000 - $52,711 = $97,289
Taxes on $97,289 (30%)
$29,187
Your old tax bill
$45,000
Your new tax bill
$29,187
Estimated tax savings
$15,813
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