BNBCalc Short Term Rental Investment Analysis 111 Leslie Ln, Sequim, WA 98382, USA

2 bed • 3 bath • 10 guests • $595,000

BNB

Calc

Annual Revenue

$64,005

Profit (Cash Flow)

$2,468

Cap Rate

7.2%

Annual Revenue

$64,005

AirDNA projects $337/night at 52% occupancy ($64,005).

BNB Calc projects a 52% occupancy rate, $337 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

1.71% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,467	$4,935	$7,403	$9,871	$12,339	$24,678	$74,035
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$476,000	$476,000	$476,000	$476,000	$476,000	$476,000	$476,000
Down Payment	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000
Property Appreciation	$17,850	$36,235	$55,172	$74,677	$94,768	$204,630	$849,221
Total Return	$615,317	$636,171	$657,576	$679,549	$702,107	$824,308	$1,518,256

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.71%

Cap Rate

7.16%

Return on Investment

18.21%

111 Leslie Ln Sequim, Washington, 98382

2 bed • 3 bath • 10 guests

Purchase Price

Est. $2,854/mo

Inquire about this property

Contact Agent

$64,005

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,468

Profit

Revenue

$64,005

Operating Expenses

$21,401

Operating Income

$42,605

Mortgage & Taxes

$40,137

Profit (Cash Flow)

$2,468

$143,600

Cash Investment

Down Payment

$119,000

Renos & Furnishing

$6,750

Closing Costs

$17,850

Total

$143,600

DSCR Ratio

Acceptable

1.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.71%

Cap Rate

7.16%

Return on Investment

18.21%

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

$28,239

Deductible property tax

$5,890

Your total deduction

$57,409

Your adjusted annual income

$150,000 - $57,409 = $92,591

Taxes on $92,591 (30%)

$27,777

Your old tax bill

$45,000

Your new tax bill

$27,777

Estimated tax savings

$17,223

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