1877 Deer Pass Road Williams, Arizona, 86046
3 bed • 2 bath • 8 guests • $750,000
Annual Revenue
$63,052
Profit (Cash Flow)
-$9,417
Cap Rate
5.5%
Annual Revenue
AirDNA projects $283/night at 61% occupancy ($63,052)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.2% 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
-5.2%
Cap Rate
5.49%
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
$35,596
Deductible property tax
$7,425
Your total deduction
$113,701
Your adjusted annual income
$150,000 - $113,701 = $36,299
Taxes on $36,299 (30%)
$10,890
Your old tax bill
$45,000
Your new tax bill
$10,890
Estimated tax savings
$34,110
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