Heritage Dr Santa Clara, Utah, 84765

3 bed • 3 bath • 10 guests

Purchase Price

Est. $2,446/mo

Inquire about this property

Contact Agent

$55,386

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$702

Profit

Revenue

$55,386

Operating Expenses

$20,280

Operating Income

$35,105

Mortgage & Taxes

$34,403

Profit (Cash Flow)

$702

$126,050

Cash Investment

Down Payment

$102,000

Renos & Furnishing

$8,750

Closing Costs

$15,300

Total

$126,050

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.55%

Cap Rate

6.88%

Return on Investment

16.67%

STR 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

$24,205

Deductible property tax

$5,049

Your total deduction

$51,030

Your adjusted annual income

$150,000 - $51,030 = $98,970

Taxes on $98,970 (30%)

$29,691

Your old tax bill

$45,000

Your new tax bill

$29,691

Estimated tax savings

$15,309

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