BNBCalc.com Investment Analysis Report of 2106 E Fir Rd, Williams, AZ 86046, USA

3 bed • 2 bath • 8 guests • $355,000

BNB

Calc

Return Metrics

11.14% 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

11.14%

Cap Rate

9.57%

Return on Investment

26.82%

Annual Revenue

$54,787

AirDNA projects $334/night at 81% occupancy ($98,813).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,734

Annual Expenses

$20,802

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,157

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$457

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

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

$16,849

Deductible property tax

$3,514

Est. Depreciation Value

$168,940

Profit on this property

$33,984

Your total deduction

$155,319

So, your new taxable income is your previous income minus your total deduction ($150,000 - $155,319)

-$5,319

Your old tax bill

$45,000

Your new tax bill

-$1,596

Estimated tax savings

$46,596

2106 E Fir Rd Williams, Arizona, 86046

3 bed • 2 bath • 8 guests • $355,000

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

$54,787

Profit (Cash Flow)

$10,044

Cap Rate

9.6%

Annual Revenue

$54,787

AirDNA projects $334/night at 81% occupancy ($98,813)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.14% 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

11.14%

Cap Rate

9.57%

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

$16,849

Deductible property tax

$3,514

Your total deduction

$40,183

Your adjusted annual income

$150,000 - $40,183 = $109,817

Taxes on $109,817 (30%)

$32,945

Your old tax bill

$45,000

Your new tax bill

$32,945

Estimated tax savings

$12,055

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