12123 W Bell Rd
Surprise, Arizona, 85378
2 bed • 1 bath • 5 guests • $110,000
Annual Revenue
$44,195
Profit (Cash Flow)
$17,353
Cap Rate
22.5%
Annual Revenue
AirDNA projects $121/night at 72% occupancy ($31,820)
Occupancy Rate
Avg Daily Rate
Return Metrics
55% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
2%
Revenue Appreciation
0%
Cash on Cash Return
55%
Cap Rate
22.51%
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
$5,221
Deductible property tax
$1,089
Your total deduction
-$1,093
Your adjusted annual income
$150,000 - -$1,093 = $151,093
Taxes on $151,093 (30%)
$45,328
Your old tax bill
$45,000
Your new tax bill
$45,328
Estimated tax savings
-$328
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