BNBCalc Short Term Rental Investment Analysis 1877 Deer Pass Road, Williams, AZ 86046, USA

3 bed • 2 bath • 8 guests • $750,000

BNB

Calc

Annual Revenue

$63,052

Profit (Cash Flow)

-$8,817

Cap Rate

5.6%

Annual Revenue

$63,052

AirDNA projects $283/night at 61% occupancy ($63,052).

BNB Calc projects a 61% occupancy rate, $283 rate per night.

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

Return Metrics

-4.87% 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)	-$8,817	-$17,634	-$26,452	-$35,269	-$44,086	-$88,173	-$264,520
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$22,500	$45,675	$69,545	$94,131	$119,455	$257,937	$1,070,446
Total Return	$763,682	$778,040	$793,093	$808,862	$825,368	$919,763	$1,555,926

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.87%

Cap Rate

5.57%

Return on Investment

11.63%

1877 Deer Pass Road Williams, Arizona, 86046

3 bed • 2 bath • 8 guests

Purchase Price

Est. $3,597/mo

Inquire about this property

Contact Agent

$63,052

Annual Revenue

Projected nightly rate is $283/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,817

Profit

Revenue

$63,052

Operating Expenses

$21,277

Operating Income

$41,775

Mortgage & Taxes

$50,593

Profit (Cash Flow)

-$8,817

$181,000

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$8,500

Closing Costs

$22,500

Total

$181,000

DSCR Ratio

Weak

0.83

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.87%

Cap Rate

5.57%

Return on Investment

11.63%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$84,292

Your adjusted annual income

$150,000 - $84,292 = $65,708

Taxes on $65,708 (30%)

$19,713

Your old tax bill

$45,000

Your new tax bill

$19,713

Estimated tax savings

$25,287

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