3409 36th Ave SW
Seattle, Washington, 98126-2210
3 bed • 1.5 bath • 6 guests • $540,000
Annual Revenue
$67,288
Profit (Cash Flow)
$4,253
Cash on Cash Return
5.1%
Annual Revenue
AirDNA projects $267/night at 69% occupancy ($67,288).
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
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
$71,185
Your adjusted annual income
$150,000 - $71,185 = $78,814
Taxes on $78,814 (30%)
$23,644
Your old tax bill
$45,000
Your new tax bill
$23,644
Estimated tax savings
$21,355
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