6036 S Cuprite Trail
Flagstaff, Arizona, 86001-6826
3 bed • 2 bath • 8 guests • $700,000
Annual Revenue
$60,776
Profit (Cash Flow)
-$8,012
Cash on Cash Return
-4.7%
Annual Revenue
AirDNA projects $320/night at 52% occupancy ($60,776).
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.72% 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
-4.72%
Cap Rate
5.59%
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
$33,222
Deductible property tax
$6,929
Your total deduction
$109,271
Your adjusted annual income
$150,000 - $109,271 = $40,728
Taxes on $40,728 (30%)
$12,218
Your old tax bill
$45,000
Your new tax bill
$12,218
Estimated tax savings
$32,781
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