BNBCalc.com Investment Analysis Report of 139 1st St N, Pacific Beach, WA 98571, USA

2 bed • 1 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

4.65% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.65%

Cap Rate

7.88%

Return on Investment

20.87%

Annual Revenue

$52,266

AirDNA projects $265/night at 54% occupancy ($52,266).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,726

Annual Expenses

$20,715

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,136

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$436

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$188,226

Profit on this property

$31,552

Your total deduction

$179,618

So, your new taxable income is your previous income minus your total deduction ($150,000 - $179,618)

-$29,618

Your old tax bill

$45,000

Your new tax bill

-$8,885

Estimated tax savings

$53,885

139 1st St N Pacific Beach, Washington, 98571

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$52,266

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.65%

Cap Rate

7.88%

Return on Investment

20.87%

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 est deduction will be...

Deductible mortgage interest

$18,984

Deductible property tax

$3,960

Your total deduction

$51,378

Your adjusted annual income

$150,000 - $51,378 = $98,622

Taxes on $98,622 (30%)

$29,587

Your old tax bill

$45,000

Your new tax bill

$29,587

Estimated tax savings

$15,413

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com