9007 S 10th Dr
Phoenix, Arizona, 85041-8356
4 bed • 3 bath • 10 guests • $617,500
Annual Revenue
$101,457
Profit (Cash Flow)
$28,808
Cash on Cash Return
31.6%
Annual Revenue
AirDNA projects $323/night at 55% occupancy ($64,885).
Occupancy Rate
Avg Daily Rate
Return Metrics
31.64% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
31.64%
Cap Rate
12.07%
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
$27,967
Deductible property tax
$6,792
Your total deduction
$57,802
Your adjusted annual income
$150,000 - $57,802 = $92,197
Taxes on $92,197 (30%)
$27,659
Your old tax bill
$45,000
Your new tax bill
$27,659
Estimated tax savings
$17,340
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