2036 Eastpoint Dr Langley, Washington, 98260

2 bed • 1 bath • 6 guests

Purchase Price

Est. $3,477/mo

Inquire about this property

Contact Agent

$104,058

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,431

Profit

Revenue

$104,058

Operating Expenses

$29,968

Operating Income

$74,090

Mortgage & Taxes

$49,659

Profit (Cash Flow)

$24,431

$173,000

Cash Investment

Down Payment

$145,000

Renos & Furnishing

$6,250

Closing Costs

$21,750

Total

$173,000

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.12%

Cap Rate

10.21%

Return on Investment

39.2%

STR 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 est deduction will be...

Deductible mortgage interest

$34,351

Deductible property tax

$7,975

Your total deduction

$48,242

Your adjusted annual income

$150,000 - $48,242 = $101,758

Taxes on $101,758 (30%)

$30,527

Your old tax bill

$45,000

Your new tax bill

$30,527

Estimated tax savings

$14,473

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com