276 I St
Salt Lake City, Utah, 84103-3067
2 bed • 1 bath • 6 guests • $520,000
Annual Revenue
$34,450
Profit (Cash Flow)
-$18,785
Cap Rate
3.1%
Annual Revenue
AirDNA projects $131/night at 72% occupancy ($34,450)
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.92% 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
-14.92%
Cap Rate
3.13%
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
$24,680
Deductible property tax
$5,148
Your total deduction
$91,158
Your adjusted annual income
$150,000 - $91,158 = $58,842
Taxes on $58,842 (30%)
$17,653
Your old tax bill
$45,000
Your new tax bill
$17,653
Estimated tax savings
$27,347
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