7716 NE 136th Ave
Vancouver, Washington, 98682-3360
3 bed • 2 bath • 9 guests • $416,000
Annual Revenue
$59,170
Profit (Cash Flow)
$9,885
Cap Rate
9.2%
Annual Revenue
AirDNA projects $200/night at 81% occupancy ($59,170)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.48% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.48%
Cap Rate
9.23%
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
$19,744
Deductible property tax
$4,576
Your total deduction
$48,691
Your adjusted annual income
$150,000 - $48,691 = $101,309
Taxes on $101,309 (30%)
$30,393
Your old tax bill
$45,000
Your new tax bill
$30,393
Estimated tax savings
$14,607
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