1656 W Picacho Dr
Williams, Arizona, 86046
2 bed • 1 bath • 6 guests • $365,000
Annual Revenue
$29,855
Profit (Cash Flow)
-$12,318
Cash on Cash Return
-13.7%
Annual Revenue
AirDNA projects $134/night at 61% occupancy ($29,855).
Occupancy Rate
Avg Daily Rate
Return Metrics
-13.65% 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
-13.65%
Cap Rate
3.36%
Tax Calculator
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
$17,323
Deductible property tax
$3,613
Your total deduction
$66,284
Your adjusted annual income
$150,000 - $66,284 = $83,715
Taxes on $83,715 (30%)
$25,114
Your old tax bill
$45,000
Your new tax bill
$25,114
Estimated tax savings
$19,885
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