104 Jack Fir Ct E
Packwood, Washington, 98361-5000
3 bed • 2 bath • 8 guests • $425,000
Annual Revenue
$70,652
Profit (Cash Flow)
$4,353
Cash on Cash Return
4.1%
Annual Revenue
AirDNA projects $312/night at 62% occupancy ($70,652).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.09% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.09%
Cap Rate
7.76%
Tax Calculator
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
$20,170
Deductible property tax
$4,207
Your total deduction
$59,256
Your adjusted annual income
$150,000 - $59,256 = $90,743
Taxes on $90,743 (30%)
$27,222
Your old tax bill
$45,000
Your new tax bill
$27,222
Estimated tax savings
$17,777
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