4012 24th Pl S Seattle, Washington, 98108-1505
4 bed • 2 bath • 3 guests • $667,000
Annual Revenue
$46,547
Profit (Cash Flow)
-$18,172
Cap Rate
4.0%
Annual Revenue
AirDNA projects $236/night at 54% occupancy ($46,547)
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.08% 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
-11.08%
Cap Rate
4.02%
Tax Calculator (USA)
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
$31,657
Deductible property tax
$6,603
Your total deduction
$111,485
Your adjusted annual income
$150,000 - $111,485 = $38,515
Taxes on $38,515 (30%)
$11,554
Your old tax bill
$45,000
Your new tax bill
$11,554
Estimated tax savings
$33,446
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