BNBCalc Short Term Rental Investment Analysis 3409 36th Ave SW, Seattle, WA 98126, USA

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

BNB

Calc

Report by:

keelan.harvey@gmail.com

Annual Revenue

$67,289

Profit (Cash Flow)

$4,253

Cap Rate

8.3%

Annual Revenue

$67,289

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

BNB Calc projects a 69% occupancy rate, $267 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

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

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,252	$8,505	$12,758	$17,011	$21,264	$42,528	$127,584
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,715	$13,795	$21,259	$29,129	$37,426	$86,181	$480,599
Down Payment	$59,400	$59,400	$59,400	$59,400	$59,400	$59,400	$59,400
Property Appreciation	$16,200	$32,886	$50,072	$67,774	$86,008	$185,714	$770,721
Total Return	$86,568	$114,586	$143,490	$173,315	$204,098	$373,824	$1,438,306

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.06%

Cap Rate

8.26%

Return on Investment

32.35%

3409 36th Ave SW Seattle, Washington, 98126-2210

3 bed • 1.5 bath • 6 guests

Purchase Price

Est. $2,590/mo

Inquire about this property

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

$67,289

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,253

Profit

Revenue

$67,289

Operating Expenses

$22,668

Operating Income

$44,621

Mortgage & Taxes

$40,369

Profit (Cash Flow)

$4,253

$83,975

Cash Investment

Down Payment

$59,400

Renos & Furnishing

$8,375

Closing Costs

$16,200

Total

$83,975

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.06%

Cap Rate

8.26%

Return on Investment

32.35%

STR 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 est deduction will be...

Deductible mortgage interest

$25,146

Deductible property tax

$5,940

Your total deduction

$46,569

Your adjusted annual income

$150,000 - $46,569 = $103,431

Taxes on $103,431 (30%)

$31,029

Your old tax bill

$45,000

Your new tax bill

$31,029

Estimated tax savings

$13,971

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com