5403 Sage Way
Yakima, Washington, 98901
3 bed • 2 bath • 8 guests • $343,000
Annual Revenue
$70,309
Profit (Cash Flow)
$26,513
Cash on Cash Return
30.3%
Annual Revenue
AirDNA projects $185/night at 55% occupancy ($37,163).
Occupancy Rate
Avg Daily Rate
Return Metrics
30.33% 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
30.33%
Cap Rate
14.47%
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
$16,279
Deductible property tax
$3,395
Your total deduction
$25,874
Your adjusted annual income
$150,000 - $25,874 = $124,125
Taxes on $124,125 (30%)
$37,237
Your old tax bill
$45,000
Your new tax bill
$37,237
Estimated tax savings
$7,762
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