BNBCalc Short Term Rental Investment Analysis 13766 Keith Dr, Williams, AZ 86046, USA

5 bed • 2 bath • 15 guests • $900,000

BNB

Calc

Annual Revenue

$120,531

Profit (Cash Flow)

$31,070

Cap Rate

10.2%

Annual Revenue

$120,531

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

BNB Calc projects a 75% occupancy rate, $440 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

14.15% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$31,070	$62,140	$93,211	$124,281	$155,351	$310,703	$932,111
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$958,070	$1,016,950	$1,076,665	$1,137,239	$1,198,698	$1,520,228	$3,116,647

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.15%

Cap Rate

10.19%

Return on Investment

30.48%

13766 Keith Dr Williams, Arizona, 86046-0315

5 bed • 2 bath • 15 guests

Purchase Price

Est. $4,317/mo

Inquire about this property

Contact Agent

$120,531

Annual Revenue

AirDNA projects $440/night at 75% occupancy ($120,530.52).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,070

Profit

Revenue

$120,531

Operating Expenses

$28,749

Operating Income

$91,782

Mortgage & Taxes

$60,711

Profit (Cash Flow)

$31,070

$219,500

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$12,500

Closing Costs

$27,000

Total

$219,500

DSCR Ratio

Strong

1.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.15%

Cap Rate

10.19%

Return on Investment

30.48%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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 est deduction will be...

Deductible mortgage interest

$42,715

Deductible property tax

$8,910

Your total deduction

$163,901

Your adjusted annual income

$150,000 - $163,901 = -$13,901

Taxes on -$13,901 (30%)

-$4,170

Your old tax bill

$45,000

Your new tax bill

-$4,170

Estimated tax savings

$49,170