65 Verde Valley School Rd Sedona, Arizona, 86351
2 bed • 2 bath • 6 guests • $526,000
Annual Revenue
$61,098
Profit (Cash Flow)
$4,003
Cap Rate
7.5%
Annual Revenue
AirDNA projects $246/night at 68% occupancy ($61,098)
Occupancy Rate
Avg Daily Rate
Return Metrics
3.14% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.14%
Cap Rate
7.5%
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
$24,965
Deductible property tax
$5,207
Your total deduction
$69,248
Your adjusted annual income
$150,000 - $69,248 = $80,752
Taxes on $80,752 (30%)
$24,226
Your old tax bill
$45,000
Your new tax bill
$24,226
Estimated tax savings
$20,774
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