30716 NE Spud Mountain Rd
Camas, Washington, 98607-7101
4 bed • 6 bath • 12 guests • $1,800,000
Annual Revenue
$280,507
Profit (Cash Flow)
$108,945
Cash on Cash Return
25.6%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
25.6% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.6%
Cap Rate
12.79%
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
$85,429
Deductible property tax
$17,820
Your total deduction
$144,783
Your adjusted annual income
$150,000 - $144,783 = $5,216
Taxes on $5,216 (30%)
$1,564
Your old tax bill
$45,000
Your new tax bill
$1,564
Estimated tax savings
$43,435
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