16040 N 52nd Pl Scottsdale, Arizona, 85254-6301
5 bed • 3 bath • 14 guests • $840,000
Annual Revenue
$125,198
Profit (Cash Flow)
$38,591
Cap Rate
11.3%
Annual Revenue
AirDNA projects $591/night at 58% occupancy ($125,198)
Occupancy Rate
Avg Daily Rate
Return Metrics
18.73% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.73%
Cap Rate
11.33%
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
$39,867
Deductible property tax
$8,316
Your total deduction
$78,839
Your adjusted annual income
$150,000 - $78,839 = $71,161
Taxes on $71,161 (30%)
$21,348
Your old tax bill
$45,000
Your new tax bill
$21,348
Estimated tax savings
$23,652
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