16710 10th Ave NW
Lakebay, Washington, 98349-8605
4 bed • 3 bath • 10 guests • $780,000
Annual Revenue
$85,467
Profit (Cash Flow)
$698
Cash on Cash Return
0.4%
Annual Revenue
AirDNA projects $468/night at 50% occupancy ($85,467).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.36% 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
0.36%
Cap Rate
4.94%
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
$16,077
Deductible property tax
$7,800
Your total deduction
$106,807
Your adjusted annual income
$150,000 - $106,807 = $43,192
Taxes on $43,192 (30%)
$12,957
Your old tax bill
$45,000
Your new tax bill
$12,957
Estimated tax savings
$32,042
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