BNBCalc.com Investment Analysis Report of 13381 Prospector Ridge Rd SE, Monroe, WA 98272, USA

3 bed • 2.5 bath • 8 guests • $575,000

BNB

Calc

Return Metrics

-2.87% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-2.87%

Cap Rate

7.42%

Return on Investment

28.06%

Annual Revenue

$65,086

AirDNA projects $234/night at 66% occupancy ($56,408).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,865

Annual Expenses

$22,381

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,242

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$542

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

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

$27,779

Deductible property tax

$6,325

Est. Depreciation Value

$302,344

Profit on this property

$42,705

Your total deduction

$293,743

So, your new taxable income is your previous income minus your total deduction ($150,000 - $293,743)

-$143,743

Your old tax bill

$45,000

Your new tax bill

-$43,123

Estimated tax savings

$88,123

13381 Prospector Ridge Rd SE Monroe, Washington, 98272-2835

3 bed • 2.5 bath • 8 guests • $575,000

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

$65,086

Profit (Cash Flow)

-$2,343

Cap Rate

7.4%

Annual Revenue

$65,086

AirDNA projects $234/night at 66% occupancy ($56,408)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.87% 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

-2.87%

Cap Rate

7.42%

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

$27,779

Deductible property tax

$6,325

Your total deduction

$87,159

Your adjusted annual income

$150,000 - $87,159 = $62,841

Taxes on $62,841 (30%)

$18,852

Your old tax bill

$45,000

Your new tax bill

$18,852

Estimated tax savings

$26,148

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