2246 E Clarendon Ave Phoenix, Arizona, 85016-6517
4 bed • 2 bath • 10 guests • $740,000
Annual Revenue
$119,884
Profit (Cash Flow)
$35,767
Cap Rate
12.2%
Annual Revenue
AirDNA projects $521/night at 63% occupancy ($119,884)
Occupancy Rate
Avg Daily Rate
Return Metrics
33.52% 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
33.52%
Cap Rate
12.24%
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
$33,516
Deductible property tax
$8,140
Your total deduction
$61,806
Your adjusted annual income
$150,000 - $61,806 = $88,194
Taxes on $88,194 (30%)
$26,458
Your old tax bill
$45,000
Your new tax bill
$26,458
Estimated tax savings
$18,542
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