416 E 3rd St Emmett, Idaho, 83617-3015
4 bed • 2 bath • 12 guests • $399,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$36,561
Profit (Cash Flow)
-$8,776
Cap Rate
4.5%
Annual Revenue
AirDNA projects $143/night at 70% occupancy ($36,561)
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.58% 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
-8.58%
Cap Rate
4.54%
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
$18,937
Deductible property tax
$3,950
Your total deduction
$65,414
Your adjusted annual income
$150,000 - $65,414 = $84,586
Taxes on $84,586 (30%)
$25,376
Your old tax bill
$45,000
Your new tax bill
$25,376
Estimated tax savings
$19,624
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