1806 E Fawn Dr
Phoenix, Arizona, 85042-6877
4 bed • 2 bath • 10 guests • $600,000
Annual Revenue
$79,791
Profit (Cash Flow)
$11,266
Cash on Cash Return
12.7%
Annual Revenue
AirDNA projects $331/night at 66% occupancy ($79,791).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.73% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.73%
Cap Rate
9.28%
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
$27,174
Deductible property tax
$6,600
Your total deduction
$72,935
Your adjusted annual income
$150,000 - $72,935 = $77,064
Taxes on $77,064 (30%)
$23,119
Your old tax bill
$45,000
Your new tax bill
$23,119
Estimated tax savings
$21,880
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