3125 Power Line Rd
Duck Creek Village, Utah, 84762
3 bed • 2 bath • 8 guests • $350,000
Annual Revenue
$45,656
Profit (Cash Flow)
-$3,792
Cap Rate
7.4%
Annual Revenue
AirDNA projects $267/night at 61% occupancy ($59,487)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.26% 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
-5.26%
Cap Rate
7.44%
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
$22,730
Deductible property tax
$2,400
Your total deduction
$55,615
Your adjusted annual income
$150,000 - $55,615 = $94,385
Taxes on $94,385 (30%)
$28,315
Your old tax bill
$45,000
Your new tax bill
$28,315
Estimated tax savings
$16,685
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