BNBCalc.com Investment Analysis Report of 3509 Lakeridge Dr E, Lake Tapps, WA 98391, USA

3 bed • 2.5 bath • 1 guests • $1,200,000

BNB

Calc

Return Metrics

-1.86% 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

-1.86%

Cap Rate

6.3%

Return on Investment

14.92%

Annual Revenue

$102,652

AirDNA projects $511/night at 55% occupancy ($102,651).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,252

Annual Expenses

$27,025

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,555

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$855

Management & Platform Fees

$257

Platform Fee (i.e. Airbnb)

$257

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$558,197

Profit on this property

$75,627

Your total deduction

$551,403

So, your new taxable income is your previous income minus your total deduction ($150,000 - $551,403)

-$401,403

Your old tax bill

$45,000

Your new tax bill

-$120,421

Estimated tax savings

$165,421

3509 Lakeridge Dr E

Lake Tapps, Washington, 98391-9136

3 bed • 2.5 bath • 1 guests • $1,200,000

Annual Revenue

$102,652

Profit (Cash Flow)

-$5,313

Cap Rate

6.3%

Annual Revenue

$102,652

AirDNA projects $511/night at 55% occupancy ($102,652)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.86% 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

-1.86%

Cap Rate

6.3%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$171,219

Your adjusted annual income

$150,000 - $171,219 = -$21,219

Taxes on -$21,219 (30%)

-$6,366

Your old tax bill

$45,000

Your new tax bill

-$6,366

Estimated tax savings

$51,366

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