BNBCalc.com Investment Analysis Report of 3409 36th Ave SW, Seattle, WA 98126, USA

3 bed • 1.5 bath • 6 guests • $540,000

BNB

Calc

Return Metrics

5.06% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.06%

Cap Rate

8.26%

Return on Investment

32.35%

Annual Revenue

$67,289

AirDNA projects $267/night at 69% occupancy ($67,288).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,889

Annual Expenses

$22,668

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,261

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$561

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

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

$25,146

Deductible property tax

$5,940

Est. Depreciation Value

$254,065

Profit on this property

$44,621

Your total deduction

$240,530

So, your new taxable income is your previous income minus your total deduction ($150,000 - $240,530)

-$90,530

Your old tax bill

$45,000

Your new tax bill

-$27,159

Estimated tax savings

$72,159

3409 36th Ave SW

Seattle, Washington, 98126-2210

3 bed • 1.5 bath • 6 guests • $540,000

Annual Revenue

$67,289

Profit (Cash Flow)

$4,253

Cap Rate

8.3%

Annual Revenue

$67,289

AirDNA projects $267/night at 69% occupancy ($67,289)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.06% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.06%

Cap Rate

8.26%

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

$25,146

Deductible property tax

$5,940

Your total deduction

$67,434

Your adjusted annual income

$150,000 - $67,434 = $82,566

Taxes on $82,566 (30%)

$24,770

Your old tax bill

$45,000

Your new tax bill

$24,770

Estimated tax savings

$20,230

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