BNBCalc.com Investment Analysis Report of 18401 124th Ave SE, Renton, WA 98058, USA

3 bed • 1.5 bath • 10 guests • $575,000

BNB

Calc

Return Metrics

0.5% 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

0.5%

Cap Rate

6.86%

Return on Investment

16.78%

Annual Revenue

$61,113

AirDNA projects $178/night at 71% occupancy ($46,159).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,802

Annual Expenses

$21,625

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,209

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$509

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

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

$27,290

Deductible property tax

$5,692

Est. Depreciation Value

$270,184

Profit on this property

$39,488

Your total deduction

$263,679

So, your new taxable income is your previous income minus your total deduction ($150,000 - $263,679)

-$113,679

Your old tax bill

$45,000

Your new tax bill

-$34,104

Estimated tax savings

$79,104

18401 124th Ave SE Renton, Washington, 98058-7245

3 bed • 1.5 bath • 10 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

$61,113

Profit (Cash Flow)

$704

Cap Rate

6.9%

Annual Revenue

$61,113

AirDNA projects $178/night at 71% occupancy ($46,160)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.5% 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

0.5%

Cap Rate

6.86%

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

$27,290

Deductible property tax

$5,692

Your total deduction

$79,607

Your adjusted annual income

$150,000 - $79,607 = $70,393

Taxes on $70,393 (30%)

$21,118

Your old tax bill

$45,000

Your new tax bill

$21,118

Estimated tax savings

$23,882

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