713 Ute Rd
Prescott, Arizona, 86303-7216
4 bed • 2 bath • 8 guests • $440,000
Annual Revenue
$70,119
Profit (Cash Flow)
$17,648
Cash on Cash Return
15.8%
Annual Revenue
AirDNA projects $331/night at 58% occupancy ($70,119).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.79% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.79%
Cap Rate
10.75%
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
$20,882
Deductible property tax
$4,356
Your total deduction
$49,299
Your adjusted annual income
$150,000 - $49,299 = $100,700
Taxes on $100,700 (30%)
$30,210
Your old tax bill
$45,000
Your new tax bill
$30,210
Estimated tax savings
$14,789
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