BNBCalc.com Investment Analysis Report of 429 E Sumach St, Walla Walla, WA 99362, USA

5 bed • 5 bath • 12 guests • $549,000

BNB

Calc

Return Metrics

55.59% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

55.59%

Cap Rate

20.87%

Return on Investment

71.26%

Annual Revenue

$147,442

AirDNA projects $696/night at 58% occupancy ($147,441).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,737

Annual Expenses

$32,847

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,929

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,229

Management & Platform Fees

$369

Platform Fee (i.e. Airbnb)

$369

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$26,056

Deductible property tax

$5,435

Est. Depreciation Value

$261,330

Profit on this property

$114,594

Your total deduction

$178,227

So, your new taxable income is your previous income minus your total deduction ($150,000 - $178,227)

-$28,227

Your old tax bill

$45,000

Your new tax bill

-$8,468

Estimated tax savings

$53,468

429 E Sumach St Walla Walla, Washington, 99362-2393

5 bed • 5 bath • 12 guests • $549,000

Annual Revenue

$147,442

Profit (Cash Flow)

$77,562

Cap Rate

20.9%

Annual Revenue

$147,442

AirDNA projects $696/night at 58% occupancy ($147,442)

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 (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 estimated deduction will be...

Deductible mortgage interest

$26,056

Deductible property tax

$5,435

Your total deduction

$124

Your adjusted annual income

$150,000 - $124 = $149,876

Taxes on $149,876 (30%)

$44,963

Your old tax bill

$45,000

Your new tax bill

$44,963

Estimated tax savings

$37

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