3045 Olive Dr
Prescott, Arizona, 86301-4833
4 bed • 2 bath • 8 guests • $285,000
Annual Revenue
$55,926
Profit (Cash Flow)
$15,752
Cap Rate
12.3%
Annual Revenue
AirDNA projects $232/night at 66% occupancy ($55,926)
Occupancy Rate
Avg Daily Rate
Return Metrics
20.71% 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
20.71%
Cap Rate
12.27%
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
$13,526
Deductible property tax
$2,821
Your total deduction
$25,273
Your adjusted annual income
$150,000 - $25,273 = $124,727
Taxes on $124,727 (30%)
$37,418
Your old tax bill
$45,000
Your new tax bill
$37,418
Estimated tax savings
$7,582
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