BNBCalc.com Investment Analysis Report of 24026 Wax Orchard Rd SW, Vashon, WA 98070, USA

2 bed • 1 bath • 4 guests • $200,000

BNB

Calc

Return Metrics

62.55% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

62.55%

Cap Rate

23.08%

Return on Investment

77.8%

Annual Revenue

$68,797

AirDNA projects $277/night at 68% occupancy ($68,797).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,885

Annual Expenses

$22,624

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,273

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$573

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$96,113

Profit on this property

$46,174

Your total deduction

$61,411

So, your new taxable income is your previous income minus your total deduction ($150,000 - $61,411)

$88,589

Your old tax bill

$45,000

Your new tax bill

$26,577

Estimated tax savings

$18,423

24026 Wax Orchard Rd SW Vashon, Washington, 98070-7536

2 bed • 1 bath • 4 guests • $200,000

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

$68,797

Profit (Cash Flow)

$32,686

Cap Rate

23.1%

Annual Revenue

$68,797

AirDNA projects $277/night at 68% occupancy ($68,797)

Occupancy Rate

Avg Daily Rate

Return Metrics

62.55% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

62.55%

Cap Rate

23.08%

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

$9,492

Deductible property tax

$1,980

Your total deduction

-$4,109

Your adjusted annual income

$150,000 - -$4,109 = $154,109

Taxes on $154,109 (30%)

$46,233

Your old tax bill

$45,000

Your new tax bill

$46,233

Estimated tax savings

-$1,233

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