9001 E Minnesota Ave Sun Lakes, Arizona, 85248-6449
2 bed • 2.5 bath • 6 guests • $280,000
Annual Revenue
$28,387
Profit (Cash Flow)
-$12,432
Cap Rate
3.9%
Annual Revenue
AirDNA projects $134/night at 58% occupancy ($28,387)
Occupancy Rate
Avg Daily Rate
Return Metrics
-18.27% 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
-18.27%
Cap Rate
3.93%
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
$16,213
Deductible property tax
$3,080
Your total deduction
$55,498
Your adjusted annual income
$150,000 - $55,498 = $94,502
Taxes on $94,502 (30%)
$28,351
Your old tax bill
$45,000
Your new tax bill
$28,351
Estimated tax savings
$16,649
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