BNBCalc Short Term Rental Investment Analysis 24026 Wax Orchard Rd SW, Vashon, WA 98070, USA

2 bed • 1 bath • 4 guests • $200,000

BNB

Calc

Annual Revenue

$68,797

Profit (Cash Flow)

$32,682

Cap Rate

23.1%

Annual Revenue

$68,797

AirDNA projects $277/night at 68% occupancy ($68,797).

BNB Calc projects a 68% occupancy rate, $277 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

62.54% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$32,682	$65,364	$98,046	$130,729	$163,411	$326,823	$980,469
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,964	$4,050	$6,265	$8,616	$11,113	$26,102	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$80,647	$121,595	$162,857	$204,447	$246,379	$461,709	$1,465,922

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

62.54%

Cap Rate

23.08%

Return on Investment

77.79%

24026 Wax Orchard Rd SW Vashon, Washington, 98070-7536

2 bed • 1 bath • 4 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

$68,797

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$32,682

Profit

Revenue

$68,797

Operating Expenses

$22,624

Operating Income

$46,174

Mortgage & Taxes

$13,491

Profit (Cash Flow)

$32,682

$52,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$6,250

Closing Costs

$6,000

Total

$52,250

DSCR Ratio

Strong

3.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

62.54%

Cap Rate

23.08%

Return on Investment

77.79%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$9,492

Deductible property tax

$1,980

Your total deduction

-$12,006

Your adjusted annual income

$150,000 - -$12,006 = $162,006

Taxes on $162,006 (30%)

$48,602

Your old tax bill

$45,000

Your new tax bill

$48,602

Estimated tax savings

-$3,602

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com