781 N 2865 W
Hurricane, Utah, 84737
3 bed • 2 bath • 2 guests • $300,000
Annual Revenue
$65,817
Profit (Cash Flow)
$23,349
Cap Rate
14.5%
Annual Revenue
AirDNA projects $265/night at 68% occupancy ($65,817)
Occupancy Rate
Avg Daily Rate
Return Metrics
30.12% 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
30.12%
Cap Rate
14.52%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$19,349
Your adjusted annual income
$150,000 - $19,349 = $130,651
Taxes on $130,651 (30%)
$39,195
Your old tax bill
$45,000
Your new tax bill
$39,195
Estimated tax savings
$5,805
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