BNBCalc.com Investment Analysis Report of 111 Leslie Ln, Sequim, WA 98382, USA

2 bed • 3 bath • 10 guests • $595,000

BNB

Calc

Return Metrics

1.3% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.3%

Cap Rate

7.05%

Return on Investment

17.8%

Annual Revenue

$64,005

AirDNA projects $337/night at 52% occupancy ($64,005).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,833

Annual Expenses

$22,001

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,233

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$533

Management & Platform Fees

$160

Platform Fee (i.e. Airbnb)

$160

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

$28,239

Deductible property tax

$5,890

Est. Depreciation Value

$278,356

Profit on this property

$42,005

Your total deduction

$270,481

So, your new taxable income is your previous income minus your total deduction ($150,000 - $270,481)

-$120,481

Your old tax bill

$45,000

Your new tax bill

-$36,144

Estimated tax savings

$81,144

111 Leslie Ln Sequim, Washington, 98382

2 bed • 3 bath • 10 guests • $595,000

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

$64,005

Profit (Cash Flow)

$1,877

Cap Rate

7.1%

Annual Revenue

$64,005

AirDNA projects $337/night at 52% occupancy ($64,005)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.3% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.3%

Cap Rate

7.05%

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

$28,239

Deductible property tax

$5,890

Your total deduction

$80,865

Your adjusted annual income

$150,000 - $80,865 = $69,135

Taxes on $69,135 (30%)

$20,741

Your old tax bill

$45,000

Your new tax bill

$20,741

Estimated tax savings

$24,259

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