903 Lafayette St
Sandy, Utah, 84094-5937
5 bed • 3 bath • 10 guests • $614,000
Annual Revenue
$75,353
Profit (Cash Flow)
$10,465
Cash on Cash Return
6.8%
Annual Revenue
AirDNA projects $299/night at 69% occupancy ($75,353).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.79% 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
6.79%
Cap Rate
8.44%
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
$29,141
Deductible property tax
$6,078
Your total deduction
$81,738
Your adjusted annual income
$150,000 - $81,738 = $68,261
Taxes on $68,261 (30%)
$20,478
Your old tax bill
$45,000
Your new tax bill
$20,478
Estimated tax savings
$24,521
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