BNBCalc.com Investment Analysis Report of 1356 Stonecress Ln, Bainbridge Island, WA 98110, USA

2 bed • 3 bath • 6 guests • $685,000

BNB

Calc

Return Metrics

-12.56% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-12.56%

Cap Rate

3.73%

Return on Investment

4.03%

Annual Revenue

$45,100

AirDNA projects $196/night at 63% occupancy ($45,100).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,629

Annual Expenses

$19,543

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,076

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$376

Management & Platform Fees

$113

Platform Fee (i.e. Airbnb)

$113

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$32,511

Deductible property tax

$6,781

Est. Depreciation Value

$319,806

Profit on this property

$25,557

Your total deduction

$333,541

So, your new taxable income is your previous income minus your total deduction ($150,000 - $333,541)

-$183,541

Your old tax bill

$45,000

Your new tax bill

-$55,062

Estimated tax savings

$100,062

1356 Stonecress Ln

Bainbridge Island, Washington, 98110-2917

2 bed • 3 bath • 6 guests • $685,000

Annual Revenue

$45,100

Profit (Cash Flow)

-$20,643

Cap Rate

3.7%

Annual Revenue

$45,100

AirDNA projects $196/night at 63% occupancy ($45,100)

Occupancy Rate

Avg Daily Rate

Return Metrics

-12.56% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-12.56%

Cap Rate

3.73%

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 estimated deduction will be...

Deductible mortgage interest

$32,511

Deductible property tax

$6,781

Your total deduction

$115,701

Your adjusted annual income

$150,000 - $115,701 = $34,299

Taxes on $34,299 (30%)

$10,290

Your old tax bill

$45,000

Your new tax bill

$10,290

Estimated tax savings

$34,710

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