BNBCalc Short Term Rental Investment Analysis 51 E Canyon View Rd, Belfair, WA 98528, USA

2 bed • 1 bath • 4 guests • $350,000

BNB

Calc

Report by:

b20thom@gmail.com

Annual Revenue

$53,947

Profit (Cash Flow)

$9,404

Cap Rate

9.4%

Annual Revenue

$53,947

AirDNA projects $211/night at 70% occupancy ($53,946).

BNB Calc projects a 70% occupancy rate, $211 rate per night.

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

Return Metrics

10.83% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,403	$18,807	$28,210	$37,614	$47,017	$94,035	$282,107
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,438	$7,088	$10,964	$15,079	$19,447	$45,679	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$93,342	$117,211	$141,629	$166,621	$192,211	$330,086	$1,131,649

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.83%

Cap Rate

9.43%

Return on Investment

26.9%

51 E Canyon View Rd Belfair, Washington, 98528-9558

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$53,947

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,404

Profit

Revenue

$53,947

Operating Expenses

$20,933

Operating Income

$33,013

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$9,404

$86,750

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$6,250

Closing Costs

$10,500

Total

$86,750

DSCR Ratio

Strong

1.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.83%

Cap Rate

9.43%

Return on Investment

26.9%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$26,133

Your adjusted annual income

$150,000 - $26,133 = $123,867

Taxes on $123,867 (30%)

$37,160

Your old tax bill

$45,000

Your new tax bill

$37,160

Estimated tax savings

$7,840

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