2572 E Solana Dr Tempe, Arizona, 85281-7416
2 bed • 1 bath • 4 guests • $1,400,000
Annual Revenue
$52,467
Profit (Cash Flow)
-$62,461
Cap Rate
2.3%
Annual Revenue
AirDNA projects $221/night at 65% occupancy ($52,467)
Occupancy Rate
Avg Daily Rate
Return Metrics
-19.02% 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
-19.02%
Cap Rate
2.28%
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
$66,445
Deductible property tax
$13,860
Your total deduction
$255,289
Your adjusted annual income
$150,000 - $255,289 = -$105,289
Taxes on -$105,289 (30%)
-$31,587
Your old tax bill
$45,000
Your new tax bill
-$31,587
Estimated tax savings
$76,587
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