59 E Main St Rockville, Utah, 84763
2 bed • 3 bath • 8 guests
Est. $2,758/mo
Inquire about this property
Contact Agent
$174,850
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$94,564
Profit
Revenue
$174,850
Operating Expenses
$35,810
Operating Income
$139,039
Mortgage & Taxes
$44,475
Profit (Cash Flow)
$94,564
$47,000
Cash Investment
Down Payment
$23,000
Renos & Furnishing
$6,750
Closing Costs
$17,250
Total
$47,000
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
201.2%
Cap Rate
24.18%
STR 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 est deduction will be...
Deductible mortgage interest
$27,779
Deductible property tax
$5,750
Your total deduction
-$41,809
Your adjusted annual income
$150,000 - -$41,809 = $191,809
Taxes on $191,809 (30%)
$57,543
Your old tax bill
$45,000
Your new tax bill
$57,543
Estimated tax savings
-$12,543
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com