4726 E Piedmont Rd Phoenix, Arizona, 85044-5560
3 bed • 2.5 bath • 6 guests • $500,000
Annual Revenue
$79,926
Profit (Cash Flow)
$21,044
Cap Rate
11.2%
Annual Revenue
AirDNA projects $277/night at 79% occupancy ($79,926)
Occupancy Rate
Avg Daily Rate
Return Metrics
43.27% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
43.27%
Cap Rate
11.17%
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
$23,904
Deductible property tax
$1,500
Your total deduction
$44,686
Your adjusted annual income
$150,000 - $44,686 = $105,314
Taxes on $105,314 (30%)
$31,594
Your old tax bill
$45,000
Your new tax bill
$31,594
Estimated tax savings
$13,406
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