8084 E Del Laton Dr Scottsdale, Arizona, 85258-2340
3 bed • 2 bath • 8 guests • $750,000
Annual Revenue
$78,056
Profit (Cash Flow)
-$806
Cap Rate
6.6%
Annual Revenue
AirDNA projects $497/night at 43% occupancy ($78,056)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.44% 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
-0.44%
Cap Rate
6.63%
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
$35,596
Deductible property tax
$7,425
Your total deduction
$105,090
Your adjusted annual income
$150,000 - $105,090 = $44,910
Taxes on $44,910 (30%)
$13,473
Your old tax bill
$45,000
Your new tax bill
$13,473
Estimated tax savings
$31,527
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