4070 Moccasin Ln Duck Creek Village, Utah, 84762
4 bed • 3 bath • 12 guests • $600,000
Annual Revenue
$75,014
Profit (Cash Flow)
$6,798
Cap Rate
8.6%
Annual Revenue
AirDNA projects $326/night at 63% occupancy ($75,014)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.65% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.65%
Cap Rate
8.59%
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
$32,036
Deductible property tax
$5,940
Your total deduction
$76,637
Your adjusted annual income
$150,000 - $76,637 = $73,363
Taxes on $73,363 (30%)
$22,009
Your old tax bill
$45,000
Your new tax bill
$22,009
Estimated tax savings
$22,991
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