6728 N 12th Ave
Phoenix, Arizona, 85013
4 bed • 3 bath • 10 guests • $739,000
Annual Revenue
$78,016
Profit (Cash Flow)
$4,346
Cash on Cash Return
2.4%
Annual Revenue
AirDNA projects $356/night at 60% occupancy ($78,016).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.4% 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
2.4%
Cap Rate
7.33%
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
$35,073
Deductible property tax
$7,316
Your total deduction
$103,682
Your adjusted annual income
$150,000 - $103,682 = $46,317
Taxes on $46,317 (30%)
$13,895
Your old tax bill
$45,000
Your new tax bill
$13,895
Estimated tax savings
$31,104
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