3002 N 70th St
Scottsdale, Arizona, 85251
2 bed • 1.5 bath • 4 guests • $370,000
Annual Revenue
$57,525
Profit (Cash Flow)
$16,999
Cash on Cash Return
15.5%
Annual Revenue
AirDNA projects $187/night at 55% occupancy ($37,565).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.45% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.45%
Cap Rate
10.98%
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
$16,463
Deductible property tax
$3,662
Your total deduction
$37,955
Your adjusted annual income
$150,000 - $37,955 = $112,044
Taxes on $112,044 (30%)
$33,613
Your old tax bill
$45,000
Your new tax bill
$33,613
Estimated tax savings
$11,386
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