BNBCalc.com Investment Analysis Report of 3360 Ute Ln, Duck Creek Village, UT 84762, USA

4 bed • 1.5 bath • 10 guests • $425,000

BNB

Calc

Return Metrics

-2% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-2%

Cap Rate

6.23%

Return on Investment

13.64%

Annual Revenue

$46,459

AirDNA projects $240/night at 53% occupancy ($46,459).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,663

Annual Expenses

$19,960

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,087

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$387

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

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

$26,499

Your total deduction

$200,259

So, your new taxable income is your previous income minus your total deduction ($150,000 - $200,259)

-$50,259

Your old tax bill

$45,000

Your new tax bill

-$15,078

Estimated tax savings

$60,078

3360 Ute Ln Duck Creek Village, Utah, 84762

4 bed • 1.5 bath • 10 guests • $425,000

Annual Revenue

$46,459

Profit (Cash Flow)

-$2,169

Cap Rate

6.2%

Annual Revenue

$46,459

AirDNA projects $240/night at 53% occupancy ($46,459)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2% 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%

Cap Rate

6.23%

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

$62,331

Your adjusted annual income

$150,000 - $62,331 = $87,669

Taxes on $87,669 (30%)

$26,301

Your old tax bill

$45,000

Your new tax bill

$26,301

Estimated tax savings

$18,699

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