20 Apache Dr Sedona, Arizona, 86351-8955
3 bed • 2 bath • 7 guests • $679,000
Annual Revenue
$81,734
Profit (Cash Flow)
$11,637
Cap Rate
8.5%
Annual Revenue
AirDNA projects $334/night at 67% occupancy ($81,734)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.06% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.06%
Cap Rate
8.45%
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
$32,226
Deductible property tax
$6,722
Your total deduction
$82,940
Your adjusted annual income
$150,000 - $82,940 = $67,060
Taxes on $67,060 (30%)
$20,118
Your old tax bill
$45,000
Your new tax bill
$20,118
Estimated tax savings
$24,882
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