BNBCalc.com Investment Analysis Report of 22305 Autumnwood Ct SE, Yelm, WA 98597, USA

3 bed • 2 bath • 8 guests • $450,000

BNB

Calc

Return Metrics

7.55% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.55%

Cap Rate

8.62%

Return on Investment

23.55%

Annual Revenue

$60,338

AirDNA projects $280/night at 59% occupancy ($60,338).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,794

Annual Expenses

$21,524

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,203

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$503

Management & Platform Fees

$151

Platform Fee (i.e. Airbnb)

$151

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$212,694

Profit on this property

$38,814

Your total deduction

$199,692

So, your new taxable income is your previous income minus your total deduction ($150,000 - $199,692)

-$49,692

Your old tax bill

$45,000

Your new tax bill

-$14,908

Estimated tax savings

$59,908

property-location

22305 Autumnwood Ct SE Yelm, Washington, 98597-9015

3 bed • 2 bath • 8 guests

Est. $2,158/mo

Agent

Inquire about this property

Contact Agent

$60,338

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.55%

Cap Rate

8.62%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$54,764

Your adjusted annual income

$150,000 - $54,764 = $95,236

Taxes on $95,236 (30%)

$28,571

Your old tax bill

$45,000

Your new tax bill

$28,571

Estimated tax savings

$16,429

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