BNBCalc.com Investment Analysis Report of 6371 E Sparks Rd, Easton, WA 98925, USA

1 bed • 1 bath • 3 guests • $270,000

BNB

Calc

Return Metrics

21.38% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

21.38%

Cap Rate

11.99%

Return on Investment

37.59%

Annual Revenue

$52,960

AirDNA projects $290/night at 50% occupancy ($52,960).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,714

Annual Expenses

$20,565

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,141

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$441

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

Property Manager Fee

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

$12,814

Deductible property tax

$2,673

Est. Depreciation Value

$127,072

Profit on this property

$32,396

Your total deduction

$110,164

So, your new taxable income is your previous income minus your total deduction ($150,000 - $110,164)

$39,836

Your old tax bill

$45,000

Your new tax bill

$11,951

Estimated tax savings

$33,049

6371 E Sparks Rd Easton, Washington, 98925

1 bed • 1 bath • 3 guests • $270,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$52,960

Profit (Cash Flow)

$14,192

Cap Rate

12.0%

Annual Revenue

$52,960

AirDNA projects $290/night at 50% occupancy ($52,960)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.38% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.38%

Cap Rate

11.99%

Return on Investment

37.59%

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

$12,814

Deductible property tax

$2,673

Your total deduction

$23,588

Your adjusted annual income

$150,000 - $23,588 = $126,412

Taxes on $126,412 (30%)

$37,924

Your old tax bill

$45,000

Your new tax bill

$37,924

Estimated tax savings

$7,076

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