429 E Sumach St
Walla Walla, Washington, 99362-2393
5 bed • 5 bath • 12 guests • $549,000
Annual Revenue
$147,442
Profit (Cash Flow)
$77,562
Cap Rate
20.9%
Annual Revenue
AirDNA projects $696/night at 58% occupancy ($147,442)
Occupancy Rate
Avg Daily Rate
Return Metrics
55.59% 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
55.59%
Cap Rate
20.87%
Tax Calculator (USA)
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
$26,056
Deductible property tax
$5,435
Your total deduction
$124
Your adjusted annual income
$150,000 - $124 = $149,876
Taxes on $149,876 (30%)
$44,963
Your old tax bill
$45,000
Your new tax bill
$44,963
Estimated tax savings
$37
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