148 Quality Hill Rd Bisbee, Arizona, 85603
2 bed • 1 bath • 3 guests • $238,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$33,259
Profit (Cash Flow)
-$789
Cap Rate
6.4%
Annual Revenue
AirDNA projects $157/night at 58% occupancy ($33,259)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.29% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.29%
Cap Rate
6.4%
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
$11,296
Deductible property tax
$2,356
Your total deduction
$34,574
Your adjusted annual income
$150,000 - $34,574 = $115,426
Taxes on $115,426 (30%)
$34,628
Your old tax bill
$45,000
Your new tax bill
$34,628
Estimated tax savings
$10,372
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