4233 S 700 E
Salt Lake City, Utah, 84107
2 bed • 1 bath • 4 guests • $399,000
Annual Revenue
$34,450
Profit (Cash Flow)
-$10,613
Cap Rate
4.1%
Annual Revenue
AirDNA projects $131/night at 72% occupancy ($34,450)
Occupancy Rate
Avg Daily Rate
Return Metrics
-10.82% 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
-10.82%
Cap Rate
4.08%
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
$18,937
Deductible property tax
$3,950
Your total deduction
$66,434
Your adjusted annual income
$150,000 - $66,434 = $83,566
Taxes on $83,566 (30%)
$25,070
Your old tax bill
$45,000
Your new tax bill
$25,070
Estimated tax savings
$19,930
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