2347 E Mescal St Phoenix, Arizona, 85028-2414
4 bed • 2 bath • 10 guests • $775,000
Annual Revenue
$88,535
Profit (Cash Flow)
$11,074
Cap Rate
8.2%
Annual Revenue
AirDNA projects $404/night at 72% occupancy ($106,242)
Occupancy Rate
Avg Daily Rate
Return Metrics
5.86% 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
5.86%
Cap Rate
8.17%
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
$36,782
Deductible property tax
$7,672
Your total deduction
$97,022
Your adjusted annual income
$150,000 - $97,022 = $52,978
Taxes on $52,978 (30%)
$15,893
Your old tax bill
$45,000
Your new tax bill
$15,893
Estimated tax savings
$29,107
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