12123 W Bell Rd
Surprise, Arizona, 85378
2 bed • 1 bath • 5 guests • $110,000
Annual Revenue
$44,194
Profit (Cash Flow)
$17,353
Cash on Cash Return
55.0%
Annual Revenue
AirDNA projects $121/night at 72% occupancy ($31,820).
Occupancy Rate
Avg Daily Rate
Return Metrics
55% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
2%
Revenue Appreciation
0%
Cash on Cash Return
55%
Cap Rate
22.51%
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
$5,220
Deductible property tax
$1,089
Your total deduction
$1,706
Your adjusted annual income
$150,000 - $1,706 = $148,293
Taxes on $148,293 (30%)
$44,488
Your old tax bill
$45,000
Your new tax bill
$44,488
Estimated tax savings
$511
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