BNBCalc Short Term Rental Investment Analysis 5403 Sage Way, Yakima, WA 98901, USA

3 bed • 2 bath • 8 guests • $343,000

BNB

Calc

Annual Revenue

$70,309

Profit (Cash Flow)

$26,512

Cap Rate

14.5%

Annual Revenue

$70,309

AirDNA projects $185/night at 55% occupancy ($37,163).

BNB Calc projects a 55.00000000000001% occupancy rate, $350 rate per night.

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

Return Metrics

30.33% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$26,511	$53,023	$79,534	$106,046	$132,557	$265,115	$795,346
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$274,400	$274,400	$274,400	$274,400	$274,400	$274,400	$274,400
Down Payment	$68,600	$68,600	$68,600	$68,600	$68,600	$68,600	$68,600
Property Appreciation	$10,290	$20,888	$31,805	$43,049	$54,631	$117,963	$489,551
Total Return	$379,801	$416,911	$454,339	$492,095	$530,188	$726,078	$1,627,897

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.33%

Cap Rate

14.47%

Return on Investment

45.96%

5403 Sage Way Yakima, Washington, 98901

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,645/mo

Inquire about this property

Contact Agent

Yakima

Zoning

Laws

$70,309

Annual Revenue

AirDNA projects $185/night at 55% occupancy ($37,163.57).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,512

Profit

Revenue

$70,309

Operating Expenses

$20,660

Operating Income

$49,649

Mortgage & Taxes

$23,138

Profit (Cash Flow)

$26,512

$87,390

Cash Investment

Down Payment

$68,600

Renos & Furnishing

$8,500

Closing Costs

$10,290

Total

$87,390

DSCR Ratio

Strong

2.15

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.33%

Cap Rate

14.47%

Return on Investment

45.96%

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

$16,279

Deductible property tax

$3,396

Your total deduction

$8,642

Your adjusted annual income

$150,000 - $8,642 = $141,358

Taxes on $141,358 (30%)

$42,407

Your old tax bill

$45,000

Your new tax bill

$42,407

Estimated tax savings

$2,593

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