BNBCalc.com Investment Analysis Report of 7239 Lone Pine Orchard Rd, Leavenworth, WA 98826, USA

7 bed • 5 bath • 14 guests • $2,050,000

BNB

Calc

Return Metrics

26.25% 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

26.25%

Cap Rate

13%

Return on Investment

42.95%

Annual Revenue

$322,145

AirDNA projects $883/night at 63% occupancy ($203,181).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,630

Annual Expenses

$55,559

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,385

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,685

Management & Platform Fees

$805

Platform Fee (i.e. Airbnb)

$805

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

$97,295

Deductible property tax

$20,295

Est. Depreciation Value

$955,196

Profit on this property

$266,586

Your total deduction

$806,200

So, your new taxable income is your previous income minus your total deduction ($150,000 - $806,200)

-$656,200

Your old tax bill

$45,000

Your new tax bill

-$196,860

Estimated tax savings

$241,860

7239 Lone Pine Orchard Rd Leavenworth, Washington, 98826

7 bed • 5 bath • 14 guests • $2,050,000

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

$322,145

Profit (Cash Flow)

$128,310

Cap Rate

13.0%

Annual Revenue

$322,145

AirDNA projects $883/night at 63% occupancy ($203,182)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.25% 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

26.25%

Cap Rate

13%

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

$97,295

Deductible property tax

$20,295

Your total deduction

$155,592

Your adjusted annual income

$150,000 - $155,592 = -$5,592

Taxes on -$5,592 (30%)

-$1,678

Your old tax bill

$45,000

Your new tax bill

-$1,678

Estimated tax savings

$46,678

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