10578 E Singing Canyon Dr Tucson, Arizona, 85747-6011
3 bed • 2.5 bath • 4 guests • $216,000
Annual Revenue
$65,569
Profit (Cash Flow)
$28,797
Cap Rate
20.1%
Annual Revenue
AirDNA projects $204/night at 58% occupancy ($43,216)
Occupancy Rate
Avg Daily Rate
Return Metrics
49.38% 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
49.38%
Cap Rate
20.07%
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
$10,252
Deductible property tax
$2,138
Your total deduction
$2,426
Your adjusted annual income
$150,000 - $2,426 = $147,574
Taxes on $147,574 (30%)
$44,272
Your old tax bill
$45,000
Your new tax bill
$44,272
Estimated tax savings
$728
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