22305 Autumnwood Ct SE
Yelm, Washington, 98597-9015
3 bed • 2 bath • 8 guests • $450,000
Annual Revenue
$60,338
Profit (Cash Flow)
$8,466
Cash on Cash Return
7.6%
Annual Revenue
AirDNA projects $280/night at 59% occupancy ($60,338).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.55% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.55%
Cap Rate
8.62%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$58,571
Your adjusted annual income
$150,000 - $58,571 = $91,428
Taxes on $91,428 (30%)
$27,428
Your old tax bill
$45,000
Your new tax bill
$27,428
Estimated tax savings
$17,571
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