BNBCalc.com Investment Analysis Report of 3855 Moccasin Ln, Duck Creek Village, UT 84762, USA

4 bed • 2 bath • 10 guests • $475,000

BNB

Calc

Return Metrics

-1.62% 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

-1.62%

Cap Rate

6.33%

Return on Investment

14.17%

Annual Revenue

$50,316

AirDNA projects $246/night at 56% occupancy ($50,316).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,685

Annual Expenses

$20,221

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,119

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$419

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

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

$22,544

Deductible property tax

$4,703

Est. Depreciation Value

$225,488

Profit on this property

$30,095

Your total deduction

$222,640

So, your new taxable income is your previous income minus your total deduction ($150,000 - $222,640)

-$72,640

Your old tax bill

$45,000

Your new tax bill

-$21,792

Estimated tax savings

$66,792

3855 Moccasin Ln

Duck Creek Village, Utah, 84762

4 bed • 2 bath • 10 guests • $475,000

Annual Revenue

$50,316

Profit (Cash Flow)

-$1,945

Cap Rate

6.3%

Annual Revenue

$50,316

AirDNA projects $246/night at 56% occupancy ($50,316)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.62% 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

-1.62%

Cap Rate

6.33%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$68,976

Your adjusted annual income

$150,000 - $68,976 = $81,024

Taxes on $81,024 (30%)

$24,307

Your old tax bill

$45,000

Your new tax bill

$24,307

Estimated tax savings

$20,693

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