BNBCalc.com Investment Analysis Report of 1272 3 Crabs Rd, Sequim, WA 98382, USA

2 bed • 3 bath • 10 guests • $565,000

BNB

Calc

Return Metrics

10.3% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.3%

Cap Rate

9.23%

Return on Investment

26.76%

Annual Revenue

$75,722

AirDNA projects $292/night at 71% occupancy ($75,722).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,960

Annual Expenses

$23,524

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,331

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$631

Management & Platform Fees

$189

Platform Fee (i.e. Airbnb)

$189

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

$26,815

Deductible property tax

$5,593

Est. Depreciation Value

$264,539

Profit on this property

$52,198

Your total deduction

$244,749

So, your new taxable income is your previous income minus your total deduction ($150,000 - $244,749)

-$94,749

Your old tax bill

$45,000

Your new tax bill

-$28,425

Estimated tax savings

$73,425

1272 3 Crabs Rd Sequim, Washington, 98382-7855

2 bed • 3 bath • 10 guests • $565,000

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

$75,722

Profit (Cash Flow)

$14,086

Cap Rate

9.2%

Annual Revenue

$75,722

AirDNA projects $292/night at 71% occupancy ($75,722)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.3% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.3%

Cap Rate

9.23%

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

$26,815

Deductible property tax

$5,593

Your total deduction

$64,541

Your adjusted annual income

$150,000 - $64,541 = $85,459

Taxes on $85,459 (30%)

$25,638

Your old tax bill

$45,000

Your new tax bill

$25,638

Estimated tax savings

$19,362

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