1156 E Emerson Ave Salt Lake City, Utah, 84105-2528
3 bed • 1 bath • 6 guests • $550,000
Annual Revenue
$41,901
Profit (Cash Flow)
-$11,942
Cap Rate
4.1%
Annual Revenue
AirDNA projects $239/night at 48% occupancy ($41,901)
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.86% 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
-8.86%
Cap Rate
4.14%
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
$22,143
Deductible property tax
$6,050
Your total deduction
$87,833
Your adjusted annual income
$150,000 - $87,833 = $62,167
Taxes on $62,167 (30%)
$18,650
Your old tax bill
$45,000
Your new tax bill
$18,650
Estimated tax savings
$26,350
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