1940 Prospector Ave
Park City, Utah, 84060-4410
1 bed • 1 bath • 3 guests • $400,000
Annual Revenue
$32,653
Profit (Cash Flow)
-$6,384
Cap Rate
4.9%
Annual Revenue
AirDNA projects $276/night at 55% occupancy ($55,444)
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.34% 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
-11.34%
Cap Rate
4.87%
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
$18,656
Deductible property tax
$1,200
Your total deduction
$59,970
Your adjusted annual income
$150,000 - $59,970 = $90,030
Taxes on $90,030 (30%)
$27,009
Your old tax bill
$45,000
Your new tax bill
$27,009
Estimated tax savings
$17,991
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