BNBCalc Short Term Rental Investment Analysis 1656 W Picacho Dr, Williams, AZ 86046, USA

2 bed • 1 bath • 6 guests • $365,000

BNB

Calc

Annual Revenue

$29,855

Profit (Cash Flow)

-$11,728

Cap Rate

3.5%

Annual Revenue

$29,855

AirDNA projects $134/night at 61% occupancy ($29,855).

BNB Calc projects a 61% occupancy rate, $134 rate per night.

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

Return Metrics

-13% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,727	-$23,455	-$35,183	-$46,911	-$58,639	-$117,278	-$351,835
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$292,000	$292,000	$292,000	$292,000	$292,000	$292,000	$292,000
Down Payment	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000
Property Appreciation	$10,950	$22,228	$33,845	$45,810	$58,135	$125,529	$520,950
Total Return	$364,222	$363,772	$363,661	$363,899	$364,495	$373,250	$534,114

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13%

Cap Rate

3.53%

Return on Investment

3.11%

1656 W Picacho Dr Williams, Arizona, 86046

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,751/mo

Inquire about this property

Contact Agent

$29,855

Annual Revenue

AirDNA projects $134/night at 61% occupancy ($29,855.04).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$11,728

Profit

Revenue

$29,855

Operating Expenses

$16,961

Operating Income

$12,894

Mortgage & Taxes

$24,622

Profit (Cash Flow)

-$11,728

$90,200

Cash Investment

Down Payment

$73,000

Renos & Furnishing

$6,250

Closing Costs

$10,950

Total

$90,200

DSCR Ratio

Weak

0.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13%

Cap Rate

3.53%

Return on Investment

3.11%

STR 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 est deduction will be...

Deductible mortgage interest

$17,323

Deductible property tax

$3,613

Your total deduction

$91,154

Your adjusted annual income

$150,000 - $91,154 = $58,846

Taxes on $58,846 (30%)

$17,654

Your old tax bill

$45,000

Your new tax bill

$17,654

Estimated tax savings

$27,346

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com