4624 E Cypress St
Phoenix, Arizona, 85008-3208
4 bed • 3 bath • 10 guests • $742,500
Annual Revenue
$56,978
Profit (Cash Flow)
-$16,045
Cash on Cash Return
-8.8%
Annual Revenue
AirDNA projects $300/night at 52% occupancy ($56,978).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.83% 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
-8.83%
Cap Rate
4.58%
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
$35,239
Deductible property tax
$7,350
Your total deduction
$124,560
Your adjusted annual income
$150,000 - $124,560 = $25,439
Taxes on $25,439 (30%)
$7,631
Your old tax bill
$45,000
Your new tax bill
$7,631
Estimated tax savings
$37,368
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