245 E Greenbriar Dr Williams, Arizona, 86046
2 bed • 2 bath • 4 guests • $364,900
Annual Revenue
$49,308
Profit (Cash Flow)
-$1,646
Cap Rate
8.0%
Annual Revenue
AirDNA projects $240/night at 80% occupancy ($70,127)
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.05% 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
-3.05%
Cap Rate
8%
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
$23,533
Deductible property tax
$2,400
Your total deduction
$51,591
Your adjusted annual income
$150,000 - $51,591 = $98,409
Taxes on $98,409 (30%)
$29,523
Your old tax bill
$45,000
Your new tax bill
$29,523
Estimated tax savings
$15,477
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