BNBCalc.com Investment Analysis Report of 3385 Henry Rd, Duck Creek Village, UT 84762, USA

2 bed • 2 bath • 6 guests • $469,000

BNB

Calc

Return Metrics

-16.28% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.28%

Cap Rate

2.77%

Return on Investment

0.05%

Annual Revenue

$30,680

AirDNA projects $168/night at 50% occupancy ($30,680).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,472

Annual Expenses

$17,668

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$956

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$256

Management & Platform Fees

$77

Platform Fee (i.e. Airbnb)

$77

Property Manager Fee

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

$22,259

Deductible property tax

$4,643

Est. Depreciation Value

$220,165

Profit on this property

$13,012

Your total deduction

$234,055

So, your new taxable income is your previous income minus your total deduction ($150,000 - $234,055)

-$84,055

Your old tax bill

$45,000

Your new tax bill

-$25,216

Estimated tax savings

$70,216

3385 Henry Rd Duck Creek Village, Utah, 84762

2 bed • 2 bath • 6 guests • $469,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$30,680

Profit (Cash Flow)

-$18,620

Cap Rate

2.8%

Annual Revenue

$30,680

AirDNA projects $168/night at 50% occupancy ($30,680).

Occupancy Rate

Avg Daily Rate

Return Metrics

-16.28% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.28%

Cap Rate

2.77%

Return on Investment

0.05%

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 est deduction will be...

Deductible mortgage interest

$22,259

Deductible property tax

$4,643

Your total deduction

$84,064

Your adjusted annual income

$150,000 - $84,064 = $65,936

Taxes on $65,936 (30%)

$19,781

Your old tax bill

$45,000

Your new tax bill

$19,781

Estimated tax savings

$25,219

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 recomend LearnLikeACPA.com