Heritage Dr
Santa Clara, Utah, 84765
3 bed • 3 bath • 10 guests • $510,000
Annual Revenue
$55,385
Profit (Cash Flow)
$113
Cash on Cash Return
0.1%
Annual Revenue
AirDNA projects $223/night at 68% occupancy ($55,385).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.09% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.09%
Cap Rate
6.76%
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
$24,205
Deductible property tax
$5,048
Your total deduction
$75,300
Your adjusted annual income
$150,000 - $75,300 = $74,699
Taxes on $74,699 (30%)
$22,409
Your old tax bill
$45,000
Your new tax bill
$22,409
Estimated tax savings
$22,590
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