4958 Forest View Rd Arizona, 85929
5 bed • 3 bath • 12 guests • $500,000
Annual Revenue
$68,735
Profit (Cash Flow)
$12,400
Cap Rate
9.2%
Annual Revenue
AirDNA projects $369/night at 51% occupancy ($68,735)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.7% 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
9.7%
Cap Rate
9.22%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$58,491
Your adjusted annual income
$150,000 - $58,491 = $91,509
Taxes on $91,509 (30%)
$27,453
Your old tax bill
$45,000
Your new tax bill
$27,453
Estimated tax savings
$17,547
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