2163 W Mountain Laurel Rd
Prescott, Arizona, 86303-6004
3 bed • 2 bath • 6 guests • $670,000
Annual Revenue
$63,190
Profit (Cash Flow)
-$3,895
Cash on Cash Return
-2.4%
Annual Revenue
AirDNA projects $237/night at 73% occupancy ($63,190).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.39% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.39%
Cap Rate
6.16%
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
$31,798
Deductible property tax
$6,632
Your total deduction
$101,041
Your adjusted annual income
$150,000 - $101,041 = $48,958
Taxes on $48,958 (30%)
$14,687
Your old tax bill
$45,000
Your new tax bill
$14,687
Estimated tax savings
$30,312
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