9527 S 45th Ave
Phoenix, Arizona, 85339-2098
4 bed • 3 bath • 10 guests • $599,000
Annual Revenue
$71,964
Profit (Cash Flow)
$8,524
Cash on Cash Return
5.7%
Annual Revenue
AirDNA projects $323/night at 61% occupancy ($71,964).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.73% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.73%
Cap Rate
8.16%
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
$28,429
Deductible property tax
$5,930
Your total deduction
$80,342
Your adjusted annual income
$150,000 - $80,342 = $69,657
Taxes on $69,657 (30%)
$20,897
Your old tax bill
$45,000
Your new tax bill
$20,897
Estimated tax savings
$24,102
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