1806 E Fawn Dr Phoenix, Arizona, 85042-6877
4 bed • 2 bath • 10 guests • $600,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$79,791
Profit (Cash Flow)
$11,266
Cap Rate
9.3%
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 (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
$27,175
Deductible property tax
$6,600
Your total deduction
$68,231
Your adjusted annual income
$150,000 - $68,231 = $81,769
Taxes on $81,769 (30%)
$24,531
Your old tax bill
$45,000
Your new tax bill
$24,531
Estimated tax savings
$20,469
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