555 W Warner Rd Chandler, Arizona, 85225
4 bed • 2 bath • 8 guests • $189,000
Annual Revenue
$51,426
Profit (Cash Flow)
$18,317
Cap Rate
16.4%
Annual Revenue
AirDNA projects $220/night at 64% occupancy ($51,426)
Occupancy Rate
Avg Daily Rate
Return Metrics
33.93% 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
33.93%
Cap Rate
16.43%
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
$8,970
Deductible property tax
$1,871
Your total deduction
$9,573
Your adjusted annual income
$150,000 - $9,573 = $140,427
Taxes on $140,427 (30%)
$42,128
Your old tax bill
$45,000
Your new tax bill
$42,128
Estimated tax savings
$2,872
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