903 Lafayette St
Sandy, Utah, 84094-5937
5 bed • 3 bath • 8 guests • $614,000
Annual Revenue
$79,590
Profit (Cash Flow)
$14,152
Cap Rate
9.0%
Annual Revenue
AirDNA projects $283/night at 77% occupancy ($79,590)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.19% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.19%
Cap Rate
9.04%
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
$29,141
Deductible property tax
$6,079
Your total deduction
$72,340
Your adjusted annual income
$150,000 - $72,340 = $77,660
Taxes on $77,660 (30%)
$23,298
Your old tax bill
$45,000
Your new tax bill
$23,298
Estimated tax savings
$21,702
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