429 E Sumach St
Walla Walla, Washington, 99362-2393
5 bed • 5 bath • 12 guests • $549,000
Annual Revenue
$147,441
Profit (Cash Flow)
$77,562
Cash on Cash Return
55.6%
Annual Revenue
AirDNA projects $696/night at 58% occupancy ($147,441).
Occupancy Rate
Avg Daily Rate
Return Metrics
55.59% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
55.59%
Cap Rate
20.87%
Tax Calculator
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
$26,056
Deductible property tax
$5,435
Your total deduction
$6,060
Your adjusted annual income
$150,000 - $6,060 = $143,939
Taxes on $143,939 (30%)
$43,181
Your old tax bill
$45,000
Your new tax bill
$43,181
Estimated tax savings
$1,818
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