1961 N Hartford St Chandler, Arizona, 85225
3 bed • 2.5 bath • 8 guests • $285,000
Annual Revenue
$69,185
Profit (Cash Flow)
$27,287
Cap Rate
16.3%
Annual Revenue
AirDNA projects $287/night at 66% occupancy ($69,185)
Occupancy Rate
Avg Daily Rate
Return Metrics
32.17% 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
32.17%
Cap Rate
16.31%
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
$13,526
Deductible property tax
$2,821
Your total deduction
$15,418
Your adjusted annual income
$150,000 - $15,418 = $134,582
Taxes on $134,582 (30%)
$40,375
Your old tax bill
$45,000
Your new tax bill
$40,375
Estimated tax savings
$4,625
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