3024 Ellis St
Bellingham, Washington, 98225-1902
3 bed • 1.5 bath • 6 guests • $575,000
Annual Revenue
$52,069
Profit (Cash Flow)
-$7,163
Cash on Cash Return
-5.1%
Annual Revenue
AirDNA projects $176/night at 81% occupancy ($52,069).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.09% 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
-5.09%
Cap Rate
5.49%
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
$27,290
Deductible property tax
$5,692
Your total deduction
$91,226
Your adjusted annual income
$150,000 - $91,226 = $58,773
Taxes on $58,773 (30%)
$17,631
Your old tax bill
$45,000
Your new tax bill
$17,631
Estimated tax savings
$27,368
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