2014 N 39th Ave
Phoenix, Arizona, 85009-2146
3 bed • 1 bath • 8 guests • $370,000
Annual Revenue
$44,443
Profit (Cash Flow)
$37
Cap Rate
6.8%
Annual Revenue
AirDNA projects $234/night at 52% occupancy ($44,443)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.03% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.03%
Cap Rate
6.75%
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
$17,561
Deductible property tax
$3,663
Your total deduction
$52,199
Your adjusted annual income
$150,000 - $52,199 = $97,801
Taxes on $97,801 (30%)
$29,340
Your old tax bill
$45,000
Your new tax bill
$29,340
Estimated tax savings
$15,660
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