22305 Autumnwood Ct SE Yelm, Washington, 98597-9015
3 bed • 2 bath • 8 guests • $450,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$60,338
Profit (Cash Flow)
$8,466
Cap Rate
8.6%
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 (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$21,357
Deductible property tax
$4,455
Your total deduction
$54,764
Your adjusted annual income
$150,000 - $54,764 = $95,236
Taxes on $95,236 (30%)
$28,571
Your old tax bill
$45,000
Your new tax bill
$28,571
Estimated tax savings
$16,429
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 recomend LearnLikeACPA.com