BNBCalc Short Term Rental Investment Analysis 139 1st St N, Pacific Beach, WA 98571, USA

2 bed • 1 bath • 6 guests • $400,000

BNB

Calc

Annual Revenue

$52,266

Profit (Cash Flow)

$4,569

Cap Rate

7.9%

Annual Revenue

$52,266

AirDNA projects $265/night at 54% occupancy ($52,266).

BNB Calc projects a 54% occupancy rate, $265 rate per night.

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

Return Metrics

4.65% 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)	$4,569	$9,138	$13,707	$18,276	$22,845	$45,690	$137,071
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$416,569	$433,498	$450,797	$468,479	$486,554	$583,256	$1,107,976

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.65%

Cap Rate

7.88%

Return on Investment

20.86%

139 1st St N Pacific Beach, Washington, 98571

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$52,266

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,569

Profit

Revenue

$52,266

Operating Expenses

$20,715

Operating Income

$31,552

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$4,569

$98,250

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$6,250

Closing Costs

$12,000

Total

$98,250

DSCR Ratio

Acceptable

1.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.65%

Cap Rate

7.88%

Return on Investment

20.86%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$35,921

Your adjusted annual income

$150,000 - $35,921 = $114,079

Taxes on $114,079 (30%)

$34,224

Your old tax bill

$45,000

Your new tax bill

$34,224

Estimated tax savings

$10,776

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