750 11th Ave E Seattle, Washington, 98102-6069
0 bed • 1 bath • 2 guests • $450,000
Annual Revenue
$41,262
Profit (Cash Flow)
$7,842
Cap Rate
8.2%
Annual Revenue
AirDNA projects $143/night at 79% occupancy ($41,262)
Occupancy Rate
Avg Daily Rate
Return Metrics
6.11% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.11%
Cap Rate
8.23%
Tax Calculator (USA)
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
$20,023
Deductible property tax
$4,950
Your total deduction
$54,477
Your adjusted annual income
$150,000 - $54,477 = $95,523
Taxes on $95,523 (30%)
$28,657
Your old tax bill
$45,000
Your new tax bill
$28,657
Estimated tax savings
$16,343
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