BNBCalc.com Investment Analysis Report of 28715 106th Pl SE, Monroe, WA 98272, USA

1 bed • 1 bath • 2 guests • $450,000

BNB

Calc

Return Metrics

-3.38% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-3.38%

Cap Rate

7.76%

Return on Investment

48.53%

Annual Revenue

$55,882

AirDNA projects $113/night at 82% occupancy ($33,843).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,745

Annual Expenses

$20,945

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,166

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$466

Management & Platform Fees

$140

Platform Fee (i.e. Airbnb)

$140

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$22,839

Deductible property tax

$4,950

Est. Depreciation Value

$217,014

Profit on this property

$34,938

Your total deduction

$209,865

So, your new taxable income is your previous income minus your total deduction ($150,000 - $209,865)

-$59,865

Your old tax bill

$45,000

Your new tax bill

-$17,960

Estimated tax savings

$62,960

28715 106th Pl SE Monroe, Washington, 98272-9064

1 bed • 1 bath • 2 guests • $450,000

Annual Revenue

$55,882

Profit (Cash Flow)

-$1,278

Cap Rate

7.8%

Annual Revenue

$55,882

AirDNA projects $113/night at 82% occupancy ($33,844)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.38% 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

-3.38%

Cap Rate

7.76%

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 estimated deduction will be...

Deductible mortgage interest

$22,839

Deductible property tax

$4,950

Your total deduction

$61,913

Your adjusted annual income

$150,000 - $61,913 = $88,087

Taxes on $88,087 (30%)

$26,426

Your old tax bill

$45,000

Your new tax bill

$26,426

Estimated tax savings

$18,574

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