4703 E Portland St Phoenix, Arizona, 85008
2 bed • 1.5 bath • 4 guests • $200,000
Annual Revenue
$35,699
Profit (Cash Flow)
$3,890
Cap Rate
8.7%
Annual Revenue
AirDNA projects $181/night at 54% occupancy ($35,699)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.42% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.42%
Cap Rate
8.68%
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
$9,492
Deductible property tax
$1,980
Your total deduction
$24,711
Your adjusted annual income
$150,000 - $24,711 = $125,289
Taxes on $125,289 (30%)
$37,587
Your old tax bill
$45,000
Your new tax bill
$37,587
Estimated tax savings
$7,413
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