850 West Cedar Ridge Circle Williams, Arizona, 86046-8982
3 bed • 2 bath • 9 guests • $625,000
Annual Revenue
$63,786
Profit (Cash Flow)
-$342
Cap Rate
6.7%
Annual Revenue
AirDNA projects $236/night at 74% occupancy ($63,786)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.22% 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
-0.22%
Cap Rate
6.69%
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
$29,663
Deductible property tax
$6,187
Your total deduction
$87,521
Your adjusted annual income
$150,000 - $87,521 = $62,479
Taxes on $62,479 (30%)
$18,744
Your old tax bill
$45,000
Your new tax bill
$18,744
Estimated tax savings
$26,256
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