7157 N Mountain Field Dr
Eagle Mountain, Utah, 84005-6551
3 bed • 2.5 bath • 6 guests • $420,000
Annual Revenue
$35,516
Profit (Cash Flow)
-$11,100
Cash on Cash Return
-10.5%
Annual Revenue
AirDNA projects $143/night at 68% occupancy ($35,516).
Occupancy Rate
Avg Daily Rate
Return Metrics
-10.54% 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
-10.54%
Cap Rate
4.09%
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
$19,933
Deductible property tax
$4,158
Your total deduction
$74,117
Your adjusted annual income
$150,000 - $74,117 = $75,882
Taxes on $75,882 (30%)
$22,764
Your old tax bill
$45,000
Your new tax bill
$22,764
Estimated tax savings
$22,235
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