8614 E Vernon Ave
Scottsdale, Arizona, 85257-2438
3 bed • 2 bath • 8 guests • $595,000
Annual Revenue
$81,905
Profit (Cash Flow)
$13,466
Cash on Cash Return
15.6%
Annual Revenue
AirDNA projects $345/night at 65% occupancy ($81,905).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.57% 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
15.57%
Cap Rate
9.67%
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
$26,948
Deductible property tax
$6,545
Your total deduction
$69,182
Your adjusted annual income
$150,000 - $69,182 = $80,817
Taxes on $80,817 (30%)
$24,245
Your old tax bill
$45,000
Your new tax bill
$24,245
Estimated tax savings
$20,754
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