BNBCalc.com Investment Analysis Report of 1867 E Brook Hill Rd, Williams, AZ 86046, USA

3 bed • 2 bath • 8 guests • $340,000

BNB

Calc

Return Metrics

21.75% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

21.75%

Cap Rate

11.63%

Return on Investment

47.12%

Annual Revenue

$61,208

AirDNA projects $266/night at 63% occupancy ($61,207).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,803

Annual Expenses

$21,637

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,210

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$510

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

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

$20,914

Deductible property tax

$2,400

Est. Depreciation Value

$162,032

Profit on this property

$39,571

Your total deduction

$145,775

So, your new taxable income is your previous income minus your total deduction ($150,000 - $145,775)

$4,225

Your old tax bill

$45,000

Your new tax bill

$1,267

Estimated tax savings

$43,733

1867 E Brook Hill Rd Williams, Arizona, 86046-8978

3 bed • 2 bath • 8 guests • $340,000

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

$61,208

Profit (Cash Flow)

$11,467

Cap Rate

11.6%

Annual Revenue

$61,208

AirDNA projects $266/night at 63% occupancy ($61,208)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.75% 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

21.75%

Cap Rate

11.63%

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

$20,914

Deductible property tax

$2,400

Your total deduction

$35,343

Your adjusted annual income

$150,000 - $35,343 = $114,657

Taxes on $114,657 (30%)

$34,397

Your old tax bill

$45,000

Your new tax bill

$34,397

Estimated tax savings

$10,603

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