7028 N 12th Way Phoenix, Arizona, 85020-5405
5 bed • 3 bath • 10 guests • $850,000
Annual Revenue
$93,269
Profit (Cash Flow)
$10,128
Cap Rate
7.9%
Annual Revenue
AirDNA projects $456/night at 56% occupancy ($93,269)
Occupancy Rate
Avg Daily Rate
Return Metrics
4.86% 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
4.86%
Cap Rate
7.93%
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
$40,342
Deductible property tax
$8,415
Your total deduction
$108,661
Your adjusted annual income
$150,000 - $108,661 = $41,339
Taxes on $41,339 (30%)
$12,402
Your old tax bill
$45,000
Your new tax bill
$12,402
Estimated tax savings
$32,598
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