945 E Pioneer Rd Duck Creek Village, Utah, 84762
1 bed • 1 bath • 4 guests • $300,000
Annual Revenue
$24,205
Profit (Cash Flow)
-$15,674
Cap Rate
2.5%
Annual Revenue
AirDNA projects $141/night at 47% occupancy ($24,205)
Occupancy Rate
Avg Daily Rate
Return Metrics
-19.77% 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
-19.77%
Cap Rate
2.45%
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
$19,053
Deductible property tax
$1,920
Your total deduction
$59,653
Your adjusted annual income
$150,000 - $59,653 = $90,347
Taxes on $90,347 (30%)
$27,104
Your old tax bill
$45,000
Your new tax bill
$27,104
Estimated tax savings
$17,896
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