BNBCalc Short Term Rental Investment Analysis 3509 Lakeridge Dr E, Lake Tapps, WA 98391, USA

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

BNB

Calc

Report by:

jaegerwilliams12@gmail.com

Annual Revenue

$102,652

Profit (Cash Flow)

-$4,721

Cap Rate

6.4%

Annual Revenue

$102,652

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

BNB Calc projects a 55.00000000000001% occupancy rate, $511 rate per night.

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

Return Metrics

-1.65% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,721	-$9,442	-$14,163	-$18,884	-$23,605	-$47,211	-$141,633
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,788	$24,304	$37,592	$51,700	$66,678	$156,617	$960,000
Down Payment	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Property Appreciation	$36,000	$73,080	$111,272	$150,610	$191,128	$412,699	$1,712,714
Total Return	$283,067	$327,942	$374,701	$423,426	$474,201	$762,105	$2,771,081

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.65%

Cap Rate

6.35%

Return on Investment

15.13%

3509 Lakeridge Dr E Lake Tapps, Washington, 98391-9136

3 bed • 2.5 bath • 1 guests

Purchase Price

Est. $5,756/mo

Inquire about this property

Contact Agent

$102,652

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,721

Profit

Revenue

$102,652

Operating Expenses

$26,425

Operating Income

$76,227

Mortgage & Taxes

$80,948

Profit (Cash Flow)

-$4,721

$284,625

Cash Investment

Down Payment

$240,000

Renos & Furnishing

$8,625

Closing Costs

$36,000

Total

$284,625

DSCR Ratio

Weak

0.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.65%

Cap Rate

6.35%

Return on Investment

15.13%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$124,793

Your adjusted annual income

$150,000 - $124,793 = $25,207

Taxes on $25,207 (30%)

$7,562

Your old tax bill

$45,000

Your new tax bill

$7,562

Estimated tax savings

$37,438

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