BNBCalc Short Term Rental Investment Analysis 245 E Greenbriar Dr, Williams, AZ 86046, USA

2 bed • 2 bath • 4 guests • $364,900

BNB

Calc

Annual Revenue

$49,308

Profit (Cash Flow)

-$1,655

Cap Rate

8.0%

Annual Revenue

$49,308

AirDNA projects $240/night at 80% occupancy ($70,126).

BNB Calc projects a 60% occupancy rate, $225 rate per night.

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

Return Metrics

-3.06% 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)	-$1,654	-$3,309	-$4,964	-$6,618	-$8,273	-$16,547	-$49,641
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$328,410	$328,410	$328,410	$328,410	$328,410	$328,410	$328,410
Down Payment	$36,490	$36,490	$36,490	$36,490	$36,490	$36,490	$36,490
Property Appreciation	$10,947	$22,222	$33,836	$45,798	$58,119	$125,495	$520,808
Total Return	$374,192	$383,812	$393,771	$404,079	$414,745	$473,847	$836,066

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.06%

Cap Rate

Return on Investment

23.14%

245 E Greenbriar Dr Williams, Arizona, 86046

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,750/mo

Inquire about this property

Contact Agent

$49,308

Annual Revenue

Projected nightly rate is $240/night at 80% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,655

Profit

Revenue

$49,308

Operating Expenses

$20,090

Operating Income

$29,218

Mortgage & Taxes

$30,873

Profit (Cash Flow)

-$1,655

$53,937

Cash Investment

Down Payment

$36,490

Renos & Furnishing

$6,500

Closing Costs

$10,947

Total

$53,937

DSCR Ratio

Weak

0.95

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.06%

Cap Rate

Return on Investment

23.14%

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

$23,533

Deductible property tax

$2,400

Your total deduction

$37,446

Your adjusted annual income

$150,000 - $37,446 = $112,554

Taxes on $112,554 (30%)

$33,766

Your old tax bill

$45,000

Your new tax bill

$33,766

Estimated tax savings

$11,234

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