Heritage Dr
Santa Clara, Utah, 84765
3 bed • 3 bath • 10 guests • $510,000
Annual Revenue
$55,386
Profit (Cash Flow)
$113
Cap Rate
6.8%
Annual Revenue
AirDNA projects $223/night at 68% occupancy ($55,386)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.09% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.09%
Cap Rate
6.76%
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
$24,205
Deductible property tax
$5,049
Your total deduction
$71,380
Your adjusted annual income
$150,000 - $71,380 = $78,620
Taxes on $78,620 (30%)
$23,586
Your old tax bill
$45,000
Your new tax bill
$23,586
Estimated tax savings
$21,414
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