17225 435th Ave SE North Bend, Washington, 98045-9659
3 bed • 1 bath • 6 guests • $575,000
Annual Revenue
$57,252
Profit (Cash Flow)
-$9,267
Cap Rate
6.3%
Annual Revenue
AirDNA projects $447/night at 57% occupancy ($93,061)
Occupancy Rate
Avg Daily Rate
Return Metrics
-17.82% 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
-17.82%
Cap Rate
6.28%
Tax Calculator (USA)
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
$32,748
Deductible property tax
$5,692
Your total deduction
$92,384
Your adjusted annual income
$150,000 - $92,384 = $57,616
Taxes on $57,616 (30%)
$17,285
Your old tax bill
$45,000
Your new tax bill
$17,285
Estimated tax savings
$27,715
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