2872 Villa Del Rey Dr Casper, Wyoming, 82604-4349
3 bed • 3 bath • 8 guests • $150,000
Annual Revenue
$26,024
Profit (Cash Flow)
-$1,155
Cap Rate
6.0%
Annual Revenue
AirDNA projects $125/night at 57% occupancy ($26,024)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.67% 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
-2.67%
Cap Rate
5.97%
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
$7,119
Deductible property tax
$1,485
Your total deduction
$23,368
Your adjusted annual income
$150,000 - $23,368 = $126,632
Taxes on $126,632 (30%)
$37,990
Your old tax bill
$45,000
Your new tax bill
$37,990
Estimated tax savings
$7,010
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