BNBCalc.com Investment Analysis Report of 2325 W Bridge Ave, Spokane, WA 99201, USA

3 bed • 1.5 bath • 6 guests • $347,000

BNB

Calc

Return Metrics

-57.75% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

9.3%

Revenue Appreciation Assumption:

Cash on Cash Return

-57.75%

Cap Rate

4.67%

Return on Investment

325.95%

Annual Revenue

$37,752

AirDNA projects $152/night at 68% occupancy ($37,751).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,793

Annual Expenses

$21,519

Utilities

$405

Internet + TV

$65

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$835

Property Insurance

HOA

$215

Landscaping

Ongoing Repairs

$55

Supplies

$250

Software

Pest Control

Permits

Other

Cleaning Cost

$315

Management & Platform Fees

$554

Platform Fee (i.e. Airbnb)

$94

Property Manager Fee

$459

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

$9,387

Deductible property tax

$5,205

Est. Depreciation Value

$166,456

Profit on this property

$16,232

Your total deduction

$164,815

So, your new taxable income is your previous income minus your total deduction ($150,000 - $164,815)

-$14,815

Your old tax bill

$45,000

Your new tax bill

-$4,445

Estimated tax savings

$49,445

2325 W Bridge Ave Spokane, Washington, 99201-1624

3 bed • 1.5 bath • 6 guests • $347,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$37,752

Profit (Cash Flow)

-$5,992

Cap Rate

4.7%

Annual Revenue

$37,752

AirDNA projects $152/night at 68% occupancy ($37,752)

Occupancy Rate

Avg Daily Rate

Return Metrics

-57.75% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

9.3%

Revenue Appreciation

Cash on Cash Return

-57.75%

Cap Rate

4.67%

Return on Investment

325.95%

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

$9,387

Deductible property tax

$5,205

Your total deduction

$51,348

Your adjusted annual income

$150,000 - $51,348 = $98,652

Taxes on $98,652 (30%)

$29,596

Your old tax bill

$45,000

Your new tax bill

$29,596

Estimated tax savings

$15,404

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