239 S Palomas Ave Tucson, Arizona, 85745
2 bed • 1 bath • 6 guests • $285,000
Annual Revenue
$32,675
Profit (Cash Flow)
-$4,477
Cap Rate
5.2%
Annual Revenue
AirDNA projects $126/night at 71% occupancy ($32,675)
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.23% 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
-6.23%
Cap Rate
5.17%
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
$13,526
Deductible property tax
$2,821
Your total deduction
$44,686
Your adjusted annual income
$150,000 - $44,686 = $105,314
Taxes on $105,314 (30%)
$31,594
Your old tax bill
$45,000
Your new tax bill
$31,594
Estimated tax savings
$13,406
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