1715 W Marco Polo Rd
Phoenix, Arizona, 85027-4240
3 bed • 2 bath • 8 guests • $320,000
Annual Revenue
$73,414
Profit (Cash Flow)
$28,614
Cash on Cash Return
34.9%
Annual Revenue
AirDNA projects $300/night at 67% occupancy ($73,414).
Occupancy Rate
Avg Daily Rate
Return Metrics
34.85% 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
34.85%
Cap Rate
15.68%
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
$15,187
Deductible property tax
$3,167
Your total deduction
$20,633
Your adjusted annual income
$150,000 - $20,633 = $129,366
Taxes on $129,366 (30%)
$38,809
Your old tax bill
$45,000
Your new tax bill
$38,809
Estimated tax savings
$6,190
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