10 Turquoise Ct
Sedona, Arizona, 86336-4373
4 bed • 4 bath • 8 guests • $1,250,000
Annual Revenue
$179,320
Profit (Cash Flow)
$63,428
Cash on Cash Return
21.2%
Annual Revenue
AirDNA projects $646/night at 76% occupancy ($179,320).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.24% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.24%
Cap Rate
11.38%
Tax Calculator
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
$50,324
Deductible property tax
$13,750
Your total deduction
$112,490
Your adjusted annual income
$150,000 - $112,490 = $37,509
Taxes on $37,509 (30%)
$11,252
Your old tax bill
$45,000
Your new tax bill
$11,252
Estimated tax savings
$33,747
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