BNBCalc.com Investment Analysis Report of 3361 NW 31st Cir, Camas, WA 98607, USA

2 bed • 2.5 bath • 4 guests • $255,000

BNB

Calc

Return Metrics

-21.96% 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

-21.96%

Cap Rate

1.12%

Return on Investment

-6.4%

Annual Revenue

$19,285

AirDNA projects $132/night at 74% occupancy ($35,677).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,369

Annual Expenses

$16,427

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$861

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$161

Management & Platform Fees

$48

Platform Fee (i.e. Airbnb)

$48

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

$12,103

Deductible property tax

$2,524

Est. Depreciation Value

$121,684

Profit on this property

$2,858

Your total deduction

$133,453

So, your new taxable income is your previous income minus your total deduction ($150,000 - $133,453)

$16,547

Your old tax bill

$45,000

Your new tax bill

$4,964

Estimated tax savings

$40,036

3361 NW 31st Cir

Camas, Washington, 98607-7539

2 bed • 2.5 bath • 4 guests • $255,000

Annual Revenue

$19,285

Profit (Cash Flow)

-$14,338

Cap Rate

1.1%

Annual Revenue

$19,285

AirDNA projects $132/night at 74% occupancy ($35,677)

Occupancy Rate

Avg Daily Rate

Return Metrics

-21.96% 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

-21.96%

Cap Rate

1.12%

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

$12,103

Deductible property tax

$2,524

Your total deduction

$50,517

Your adjusted annual income

$150,000 - $50,517 = $99,483

Taxes on $99,483 (30%)

$29,845

Your old tax bill

$45,000

Your new tax bill

$29,845

Estimated tax savings

$15,155

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