2422 E St Anne Ave
Phoenix, Arizona, 85042
5 bed • 5 bath • 12 guests • $604,900
Annual Revenue
$114,186
Profit (Cash Flow)
$40,818
Cash on Cash Return
44.4%
Annual Revenue
AirDNA projects $613/night at 51% occupancy ($114,186).
Occupancy Rate
Avg Daily Rate
Return Metrics
44.42% 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
44.42%
Cap Rate
14.16%
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
$27,396
Deductible property tax
$6,653
Your total deduction
$45,767
Your adjusted annual income
$150,000 - $45,767 = $104,232
Taxes on $104,232 (30%)
$31,269
Your old tax bill
$45,000
Your new tax bill
$31,269
Estimated tax savings
$13,730
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