BNBCalc.com Investment Analysis Report of 8885 Stage Rd, Leavenworth, WA 98826, USA

8 bed • 6 bath • 16 guests • $2,700,000

BNB

Calc

Return Metrics

11.26% 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

11.26%

Cap Rate

9.22%

Return on Investment

25.49%

Annual Revenue

$392,393

AirDNA projects $1557/night at 86% occupancy ($489,069).

Revenue Percentile

Operating Expenses

Monthly Expenses

$11,951

Annual Expenses

$143,410

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,970

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$3,270

Management & Platform Fees

$7,521

Platform Fee (i.e. Airbnb)

$981

Property Manager Fee

$6,540

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

$101,906

Deductible property tax

$29,700

Est. Depreciation Value

$1,256,003

Profit on this property

$248,983

Your total deduction

$1,138,626

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,138,626)

-$988,626

Your old tax bill

$45,000

Your new tax bill

-$296,588

Estimated tax savings

$341,588

8885 Stage Rd Leavenworth, Washington, 98826-9030

8 bed • 6 bath • 16 guests • $2,700,000

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

$392,393

Profit (Cash Flow)

$87,355

Cap Rate

9.2%

Annual Revenue

$392,393

AirDNA projects $1,557/night at 86% occupancy ($489,069)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.26% 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

11.26%

Cap Rate

9.22%

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

$101,906

Deductible property tax

$29,700

Your total deduction

$283,170

Your adjusted annual income

$150,000 - $283,170 = -$133,170

Taxes on -$133,170 (30%)

-$39,951

Your old tax bill

$45,000

Your new tax bill

-$39,951

Estimated tax savings

$84,951

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