BNBCalc.com Investment Analysis Report of 221 N Rebecca Ln, Hoodsport, WA 98548, USA

1 bed • 1 bath • 4 guests • $349,995

BNB

Calc

Return Metrics

-10.64% 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

-10.64%

Cap Rate

4.16%

Return on Investment

5.79%

Annual Revenue

$45,582

AirDNA projects $208/night at 68% occupancy ($51,660).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,583

Annual Expenses

$31,001

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,080

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$380

Management & Platform Fees

$1,064

Platform Fee (i.e. Airbnb)

$114

Property Manager Fee

$950

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$163,915

Profit on this property

$14,581

Your total deduction

$169,410

So, your new taxable income is your previous income minus your total deduction ($150,000 - $169,410)

-$19,410

Your old tax bill

$45,000

Your new tax bill

-$5,823

Estimated tax savings

$50,823

221 N Rebecca Ln Hoodsport, Washington, 98548-9726

1 bed • 1 bath • 4 guests • $349,995

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

$45,582

Profit (Cash Flow)

-$9,023

Cap Rate

4.2%

Annual Revenue

$45,582

AirDNA projects $208/night at 68% occupancy ($51,660)

Occupancy Rate

Avg Daily Rate

Return Metrics

-10.64% 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

-10.64%

Cap Rate

4.16%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$57,748

Your adjusted annual income

$150,000 - $57,748 = $92,252

Taxes on $92,252 (30%)

$27,676

Your old tax bill

$45,000

Your new tax bill

$27,676

Estimated tax savings

$17,324

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