BNBCalc Short Term Rental Investment Analysis 120 Rainbow Ln, Packwood, WA 98361, USA

2 bed • 2 bath • 8 guests • $585,000

BNB

Calc

Annual Revenue

$88,787

Profit (Cash Flow)

$26,424

Cap Rate

12.0%

Annual Revenue

$88,787

AirDNA projects $231/night at 73% occupancy ($61,591).

BNB Calc projects a 73% occupancy rate, $333 rate per night.

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

Return Metrics

108.29% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$26,423	$52,847	$79,271	$105,695	$132,119	$264,238	$792,716
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$555,750	$555,750	$555,750	$555,750	$555,750	$555,750	$555,750
Down Payment	$29,250	$29,250	$29,250	$29,250	$29,250	$29,250	$29,250
Property Appreciation	$17,550	$35,626	$54,245	$73,422	$93,175	$201,191	$834,948
Total Return	$628,973	$673,474	$718,516	$764,118	$810,294	$1,050,429	$2,212,665

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

108.29%

Cap Rate

11.96%

Return on Investment

208.82%

120 Rainbow Ln Packwood, Washington, 98361

2 bed • 2 bath • 8 guests

Purchase Price

Est. $2,806/mo

Inquire about this property

Contact Agent

$88,787

Annual Revenue

Projected nightly rate is $231/night at 73% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,424

Profit

Revenue

$88,787

Operating Expenses

$18,778

Operating Income

$70,009

Mortgage & Taxes

$43,585

Profit (Cash Flow)

$26,424

$24,400

Cash Investment

Down Payment

$29,250

Renos & Furnishing

$1,000

Closing Costs

-$5,850

Total

$24,400

DSCR Ratio

Strong

1.61

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

108.29%

Cap Rate

11.96%

Return on Investment

208.82%

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

$32,303

Deductible property tax

$2,280

Your total deduction

$28,573

Your adjusted annual income

$150,000 - $28,573 = $121,427

Taxes on $121,427 (30%)

$36,428

Your old tax bill

$45,000

Your new tax bill

$36,428

Estimated tax savings

$8,572

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