9307 164th Ave SW Longbranch, Washington, 98351
1 bed • 2 bath • 4 guests
Est. $2,206/mo
Inquire about this property
Contact Agent
$70,233
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$16,992
Profit
Revenue
$70,233
Operating Expenses
$22,210
Operating Income
$48,023
Mortgage & Taxes
$31,030
Profit (Cash Flow)
$16,992
$110,300
Cash Investment
Down Payment
$92,000
Renos & Furnishing
$4,500
Closing Costs
$13,800
Total
$110,300
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.4%
Cap Rate
10.43%
STR 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 est deduction will be...
Deductible mortgage interest
$21,832
Deductible property tax
$4,554
Your total deduction
$29,200
Your adjusted annual income
$150,000 - $29,200 = $120,800
Taxes on $120,800 (30%)
$36,240
Your old tax bill
$45,000
Your new tax bill
$36,240
Estimated tax savings
$8,760
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com