1656 W Picacho Dr Williams, Arizona, 86046
2 bed • 1 bath • 6 guests • $365,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$29,855
Profit (Cash Flow)
-$12,318
Cap Rate
3.4%
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 (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
$17,323
Deductible property tax
$3,613
Your total deduction
$63,485
Your adjusted annual income
$150,000 - $63,485 = $86,515
Taxes on $86,515 (30%)
$25,955
Your old tax bill
$45,000
Your new tax bill
$25,955
Estimated tax savings
$19,045
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