1808 N 32nd St Phoenix, Arizona, 85008
2 bed • 2 bath • 4 guests • $230,000
Annual Revenue
$51,748
Profit (Cash Flow)
$19,437
Cap Rate
15.2%
Annual Revenue
AirDNA projects $184/night at 77% occupancy ($51,748)
Occupancy Rate
Avg Daily Rate
Return Metrics
32.72% 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
32.72%
Cap Rate
15.19%
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
$10,916
Deductible property tax
$2,277
Your total deduction
$13,302
Your adjusted annual income
$150,000 - $13,302 = $136,698
Taxes on $136,698 (30%)
$41,009
Your old tax bill
$45,000
Your new tax bill
$41,009
Estimated tax savings
$3,991
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