2036 Eastpoint Dr Langley, Washington, 98260
2 bed • 1 bath • 6 guests • $725,000
Annual Revenue
$104,058
Profit (Cash Flow)
$24,434
Cap Rate
10.2%
Annual Revenue
AirDNA projects $408/night at 72% occupancy ($107,294)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.12% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
5%
Revenue Appreciation
0%
Cash on Cash Return
14.12%
Cap Rate
10.21%
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
$34,351
Deductible property tax
$7,975
Your total deduction
$75,985
Your adjusted annual income
$150,000 - $75,985 = $74,015
Taxes on $74,015 (30%)
$22,205
Your old tax bill
$45,000
Your new tax bill
$22,205
Estimated tax savings
$22,795
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