BNBCalc.com Investment Analysis Report of 903 Lafayette St, Sandy, UT 84094, USA

5 bed • 3 bath • 10 guests • $614,000

BNB

Calc

Return Metrics

6.79% 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

6.79%

Cap Rate

8.44%

Return on Investment

22.67%

Annual Revenue

$75,353

AirDNA projects $299/night at 69% occupancy ($75,353).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,956

Annual Expenses

$23,476

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,328

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$628

Management & Platform Fees

$188

Platform Fee (i.e. Airbnb)

$188

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$29,141

Deductible property tax

$6,079

Est. Depreciation Value

$290,946

Profit on this property

$51,878

Your total deduction

$274,288

So, your new taxable income is your previous income minus your total deduction ($150,000 - $274,288)

-$124,288

Your old tax bill

$45,000

Your new tax bill

-$37,287

Estimated tax savings

$82,287

property-location

903 Lafayette St Sandy, Utah, 84094-5937

5 bed • 3 bath • 10 guests

Est. $2,945/mo

Agent

Inquire about this property

Contact Agent

$75,353

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.79%

Cap Rate

8.44%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$29,141

Deductible property tax

$6,079

Your total deduction

$76,026

Your adjusted annual income

$150,000 - $76,026 = $73,974

Taxes on $73,974 (30%)

$22,192

Your old tax bill

$45,000

Your new tax bill

$22,192

Estimated tax savings

$22,808

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com