4233 S 700 E
Salt Lake City, Utah, 84107
2 bed • 1 bath • 4 guests • $399,000
Annual Revenue
$34,449
Profit (Cash Flow)
-$10,612
Cash on Cash Return
-10.8%
Annual Revenue
AirDNA projects $131/night at 72% occupancy ($34,449).
Occupancy Rate
Avg Daily Rate
Return Metrics
-10.82% 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
-10.82%
Cap Rate
4.08%
Tax Calculator
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
$18,936
Deductible property tax
$3,950
Your total deduction
$69,234
Your adjusted annual income
$150,000 - $69,234 = $80,765
Taxes on $80,765 (30%)
$24,229
Your old tax bill
$45,000
Your new tax bill
$24,229
Estimated tax savings
$20,770
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