BNBCalc.com Investment Analysis Report of 120 Rainbow Ln, Packwood, WA 98361, USA

2 bed • 2 bath • 8 guests • $585,000

BNB

Calc

Return Metrics

108.29% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

108.29%

Cap Rate

11.96%

Return on Investment

208.82%

Annual Revenue

$88,787

AirDNA projects $231/night at 73% occupancy ($61,591).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,565

Annual Expenses

$18,778

Utilities

$303

Internet + TV

$50

Water/Sewer

$38

Garbage

$40

Electric

$125

Gas

Other

$50

Maintenance

$1,040

Property Insurance

$150

HOA

Landscaping

Ongoing Repairs

Supplies

$150

Software

Pest Control

Permits

Other

Cleaning Cost

$740

Management & Platform Fees

$222

Platform Fee (i.e. Airbnb)

$222

Property Manager Fee

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

$32,303

Deductible property tax

$2,280

Est. Depreciation Value

$270,070

Profit on this property

$70,009

Your total deduction

$234,644

So, your new taxable income is your previous income minus your total deduction ($150,000 - $234,644)

-$84,644

Your old tax bill

$45,000

Your new tax bill

-$25,393

Estimated tax savings

$70,393

120 Rainbow Ln Packwood, Washington, 98361

2 bed • 2 bath • 8 guests • $585,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$88,787

Profit (Cash Flow)

$26,425

Cap Rate

12.0%

Annual Revenue

$88,787

AirDNA projects $231/night at 73% occupancy ($61,591)

Occupancy Rate

Avg Daily Rate

Return Metrics

108.29% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

108.29%

Cap Rate

11.96%

Return on Investment

208.82%

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

$32,303

Deductible property tax

$2,280

Your total deduction

$50,740

Your adjusted annual income

$150,000 - $50,740 = $99,260

Taxes on $99,260 (30%)

$29,778

Your old tax bill

$45,000

Your new tax bill

$29,778

Estimated tax savings

$15,222

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