BNBCalc.com Investment Analysis Report of 37616 West Lake Walker Drive Southeast, Enumclaw, WA 98022, USA

1 bed • 1 bath • 4 guests • $500,000

BNB

Calc

Return Metrics

13.54% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.54%

Cap Rate

9.97%

Return on Investment

30.24%

Annual Revenue

$73,049

AirDNA projects $140/night at 80% occupancy ($40,907).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,931

Annual Expenses

$23,176

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,309

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$609

Management & Platform Fees

$183

Platform Fee (i.e. Airbnb)

$183

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$233,002

Profit on this property

$49,872

Your total deduction

$211,810

So, your new taxable income is your previous income minus your total deduction ($150,000 - $211,810)

-$61,810

Your old tax bill

$45,000

Your new tax bill

-$18,543

Estimated tax savings

$63,543

37616 West Lake Walker Drive Southeast Enumclaw, Washington, 98022

1 bed • 1 bath • 4 guests • $500,000

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

$73,049

Profit (Cash Flow)

$16,152

Cap Rate

10.0%

Annual Revenue

$73,049

AirDNA projects $140/night at 80% occupancy ($40,907)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.54% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.54%

Cap Rate

9.97%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$53,106

Your adjusted annual income

$150,000 - $53,106 = $96,894

Taxes on $96,894 (30%)

$29,068

Your old tax bill

$45,000

Your new tax bill

$29,068

Estimated tax savings

$15,932

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