5639 E Thunderbird Rd Scottsdale, Arizona, 85254-3741
4 bed • 2 bath • 10 guests • $380,000
Annual Revenue
$91,640
Profit (Cash Flow)
$40,415
Cap Rate
17.4%
Annual Revenue
AirDNA projects $486/night at 65% occupancy ($115,381)
Occupancy Rate
Avg Daily Rate
Return Metrics
41.28% 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
41.28%
Cap Rate
17.38%
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
$18,035
Deductible property tax
$3,762
Your total deduction
$13,613
Your adjusted annual income
$150,000 - $13,613 = $136,387
Taxes on $136,387 (30%)
$40,916
Your old tax bill
$45,000
Your new tax bill
$40,916
Estimated tax savings
$4,084
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