BNBCalc.com Investment Analysis Report of 1036 Olympus St, Port Angeles, WA 98362, USA

3 bed • 2 bath • 10 guests • $390,000

BNB

Calc

Return Metrics

20.09% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

20.09%

Cap Rate

11.8%

Return on Investment

35.9%

Annual Revenue

$68,637

AirDNA projects $261/night at 72% occupancy ($68,636).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,884

Annual Expenses

$22,603

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,272

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$572

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$18,510

Deductible property tax

$3,861

Est. Depreciation Value

$185,060

Profit on this property

$46,034

Your total deduction

$161,397

So, your new taxable income is your previous income minus your total deduction ($150,000 - $161,397)

-$11,397

Your old tax bill

$45,000

Your new tax bill

-$3,419

Estimated tax savings

$48,419

1036 Olympus St Port Angeles, Washington, 98362-2733

3 bed • 2 bath • 10 guests • $390,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$68,637

Profit (Cash Flow)

$19,730

Cap Rate

11.8%

Annual Revenue

$68,637

AirDNA projects $261/night at 72% occupancy ($68,637)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.09% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.09%

Cap Rate

11.8%

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 estimated deduction will be...

Deductible mortgage interest

$18,510

Deductible property tax

$3,861

Your total deduction

$35,285

Your adjusted annual income

$150,000 - $35,285 = $114,715

Taxes on $114,715 (30%)

$34,415

Your old tax bill

$45,000

Your new tax bill

$34,415

Estimated tax savings

$10,585

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