8586 E Indian School Rd Scottsdale, Arizona, 85251
2 bed • 2 bath • 4 guests • $350,000
Annual Revenue
$46,547
Profit (Cash Flow)
$3,212
Cap Rate
7.7%
Annual Revenue
AirDNA projects $216/night at 59% occupancy ($46,547)
Occupancy Rate
Avg Daily Rate
Return Metrics
3.69% 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
3.69%
Cap Rate
7.66%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$45,946
Your adjusted annual income
$150,000 - $45,946 = $104,054
Taxes on $104,054 (30%)
$31,216
Your old tax bill
$45,000
Your new tax bill
$31,216
Estimated tax savings
$13,784
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