9210 North Jessy Lane
Tucson, Arizona, 85742-9298
3 bed • 2 bath • 8 guests • $260,000
Annual Revenue
$63,917
Profit (Cash Flow)
$24,396
Cash on Cash Return
35.7%
Annual Revenue
AirDNA projects $250/night at 70% occupancy ($63,917).
Occupancy Rate
Avg Daily Rate
Return Metrics
35.71% 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
35.71%
Cap Rate
16.12%
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
$12,339
Deductible property tax
$2,573
Your total deduction
$16,636
Your adjusted annual income
$150,000 - $16,636 = $133,363
Taxes on $133,363 (30%)
$40,009
Your old tax bill
$45,000
Your new tax bill
$40,009
Estimated tax savings
$4,990
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