1715 W Marco Polo Rd Phoenix, Arizona, 85027-4240
3 bed • 2 bath • 8 guests • $340,000
Annual Revenue
$68,958
Profit (Cash Flow)
$23,382
Cap Rate
13.6%
Annual Revenue
AirDNA projects $295/night at 64% occupancy ($68,958)
Occupancy Rate
Avg Daily Rate
Return Metrics
26.96% 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
26.96%
Cap Rate
13.62%
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
$16,137
Deductible property tax
$3,366
Your total deduction
$24,789
Your adjusted annual income
$150,000 - $24,789 = $125,211
Taxes on $125,211 (30%)
$37,563
Your old tax bill
$45,000
Your new tax bill
$37,563
Estimated tax savings
$7,437
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