BNBCalc Short Term Rental Investment Analysis 3600 Suncadia Trail unit 2012, Cle Elum, WA 98922, USA

1 bed • 1 bath • 2 guests • $330,000

BNB

Calc

Annual Revenue

$55,108

Profit (Cash Flow)

$12,603

Cap Rate

10.6%

Annual Revenue

$55,108

AirDNA projects $328/night at 46% occupancy ($55,108).

BNB Calc projects a 46% occupancy rate, $328 rate per night.

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

Return Metrics

15.72% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,603	$25,206	$37,809	$50,412	$63,016	$126,032	$378,096
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$264,000	$264,000	$264,000	$264,000	$264,000	$264,000	$264,000
Down Payment	$66,000	$66,000	$66,000	$66,000	$66,000	$66,000	$66,000
Property Appreciation	$9,900	$20,097	$30,599	$41,417	$52,560	$113,492	$470,996
Total Return	$352,503	$375,303	$398,409	$421,830	$445,576	$569,524	$1,179,092

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.72%

Cap Rate

10.56%

Return on Investment

32.12%

3600 Suncadia Trail Cle Elum, Washington, 98922-3240

1 bed • 1 bath • 2 guests

Purchase Price

Est. $1,583/mo

Inquire about this property

Contact Agent

$55,108

Annual Revenue

AirDNA projects $328/night at 46% occupancy ($55,108.01).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,603

Profit

Revenue

$55,108

Operating Expenses

$20,244

Operating Income

$34,864

Mortgage & Taxes

$22,261

Profit (Cash Flow)

$12,603

$80,150

Cash Investment

Down Payment

$66,000

Renos & Furnishing

$4,250

Closing Costs

$9,900

Total

$80,150

DSCR Ratio

Strong

1.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.72%

Cap Rate

10.56%

Return on Investment

32.12%

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

$15,662

Deductible property tax

$3,267

Your total deduction

$58,786

Your adjusted annual income

$150,000 - $58,786 = $91,214

Taxes on $91,214 (30%)

$27,364

Your old tax bill

$45,000

Your new tax bill

$27,364

Estimated tax savings

$17,636

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