BNBCalc.com Investment Analysis Report of 2189 Quailstone Dr, Salt Lake City, UT 84118, USA

4 bed • 2.5 bath • 12 guests • $525,000

BNB

Calc

Return Metrics

47.74% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

47.74%

Cap Rate

18.69%

Return on Investment

63.65%

Annual Revenue

$127,835

Revenue data could not be found for this address

User selected values for this report: 70% occupancy rate, $500 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,475

Annual Expenses

$29,699

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,765

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,065

Management & Platform Fees

$320

Platform Fee (i.e. Airbnb)

$320

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$172,971

Profit on this property

$98,137

Your total deduction

$104,949

So, your new taxable income is your previous income minus your total deduction ($150,000 - $104,949)

$45,051

Your old tax bill

$45,000

Your new tax bill

$13,515

Estimated tax savings

$31,485

property-location

2189 Quailstone Dr Salt Lake City, Utah, 84118-1126

4 bed • 2.5 bath • 12 guests

Est. $2,518/mo

Agent

Inquire about this property

Contact Agent

$127,835

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

47.74%

Cap Rate

18.69%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$24,917

Deductible property tax

$5,197

Your total deduction

-$11,514

Your adjusted annual income

$150,000 - -$11,514 = $161,514

Taxes on $161,514 (30%)

$48,454

Your old tax bill

$45,000

Your new tax bill

$48,454

Estimated tax savings

-$3,454

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com