BNBCalc.com Investment Analysis Report of 13766 Keith Dr, Williams, AZ 86046, USA

5 bed • 2 bath • 15 guests • $900,000

BNB

Calc

Return Metrics

13.88% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.88%

Cap Rate

10.13%

Return on Investment

30.21%

Annual Revenue

$120,531

AirDNA projects $440/night at 75% occupancy ($120,530).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,446

Annual Expenses

$29,349

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,704

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,004

Management & Platform Fees

$301

Platform Fee (i.e. Airbnb)

$301

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$422,508

Profit on this property

$91,182

Your total deduction

$382,951

So, your new taxable income is your previous income minus your total deduction ($150,000 - $382,951)

-$232,951

Your old tax bill

$45,000

Your new tax bill

-$69,885

Estimated tax savings

$114,885

13766 Keith Dr Williams, Arizona, 86046-0315

5 bed • 2 bath • 15 guests • $900,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$120,531

Profit (Cash Flow)

$30,474

Cap Rate

10.1%

Annual Revenue

$120,531

AirDNA projects $440/night at 75% occupancy ($120,531)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.88% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.88%

Cap Rate

10.13%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$42,715

Deductible property tax

$8,910

Your total deduction

$95,111

Your adjusted annual income

$150,000 - $95,111 = $54,889

Taxes on $54,889 (30%)

$16,467

Your old tax bill

$45,000

Your new tax bill

$16,467

Estimated tax savings

$28,533

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