4302 N Parkway Ave Scottsdale, Arizona, 85251-4009
2 bed • 2 bath • 6 guests • $600,000
Annual Revenue
$47,883
Profit (Cash Flow)
-$12,485
Cap Rate
4.7%
Annual Revenue
AirDNA projects $190/night at 69% occupancy ($47,883)
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.64% 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
-8.64%
Cap Rate
4.66%
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
$28,477
Deductible property tax
$5,940
Your total deduction
$95,864
Your adjusted annual income
$150,000 - $95,864 = $54,136
Taxes on $54,136 (30%)
$16,241
Your old tax bill
$45,000
Your new tax bill
$16,241
Estimated tax savings
$28,759
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