BNBCalc.com Investment Analysis Report of 51 E Canyon View Rd, Belfair, WA 98528, USA

2 bed • 1 bath • 4 guests • $350,000

BNB

Calc

Return Metrics

10.84% 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

10.84%

Cap Rate

9.43%

Return on Investment

26.91%

Annual Revenue

$53,947

AirDNA projects $211/night at 70% occupancy ($53,946).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,744

Annual Expenses

$20,933

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,150

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$450

Management & Platform Fees

$135

Platform Fee (i.e. Airbnb)

$135

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$165,197

Profit on this property

$33,013

Your total deduction

$152,260

So, your new taxable income is your previous income minus your total deduction ($150,000 - $152,260)

-$2,260

Your old tax bill

$45,000

Your new tax bill

-$678

Estimated tax savings

$45,678

51 E Canyon View Rd Belfair, Washington, 98528-9558

2 bed • 1 bath • 4 guests • $350,000

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

$53,947

Profit (Cash Flow)

$9,409

Cap Rate

9.4%

Annual Revenue

$53,947

AirDNA projects $211/night at 70% occupancy ($53,947)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.84% 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

10.84%

Cap Rate

9.43%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$39,700

Your adjusted annual income

$150,000 - $39,700 = $110,300

Taxes on $110,300 (30%)

$33,090

Your old tax bill

$45,000

Your new tax bill

$33,090

Estimated tax savings

$11,910

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