12410 W Glenn Ct
Glendale, Arizona, 85307-1821
3 bed • 2 bath • 8 guests • $418,500
Annual Revenue
$79,155
Profit (Cash Flow)
$26,721
Cash on Cash Return
25.5%
Annual Revenue
AirDNA projects $301/night at 72% occupancy ($79,155).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.5% 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
25.5%
Cap Rate
13.12%
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
$19,862
Deductible property tax
$4,143
Your total deduction
$36,004
Your adjusted annual income
$150,000 - $36,004 = $113,995
Taxes on $113,995 (30%)
$34,198
Your old tax bill
$45,000
Your new tax bill
$34,198
Estimated tax savings
$10,801
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