139 1st St N
Pacific Beach, Washington, 98571
2 bed • 1 bath • 6 guests • $400,000
Annual Revenue
$52,266
Profit (Cash Flow)
$4,575
Cash on Cash Return
4.7%
Annual Revenue
AirDNA projects $265/night at 54% occupancy ($52,266).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.65% 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
4.65%
Cap Rate
7.88%
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
$18,984
Deductible property tax
$3,959
Your total deduction
$54,178
Your adjusted annual income
$150,000 - $54,178 = $95,821
Taxes on $95,821 (30%)
$28,746
Your old tax bill
$45,000
Your new tax bill
$28,746
Estimated tax savings
$16,253
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