BNBCalc.com Investment Analysis Report of 7716 NE 136th Ave, Vancouver, WA 98682, USA

3 bed • 2 bath • 9 guests • $416,000

BNB

Calc

Return Metrics

9.48% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.48%

Cap Rate

9.23%

Return on Investment

25.39%

Annual Revenue

$59,170

AirDNA projects $200/night at 81% occupancy ($59,169).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,731

Annual Expenses

$20,772

Utilities

$340

Internet + TV

$0

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,243

Property Insurance

$150

HOA

$0

Landscaping

$200

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$493

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

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

$19,744

Deductible property tax

$4,576

Est. Depreciation Value

$197,035

Profit on this property

$38,397

Your total deduction

$182,957

So, your new taxable income is your previous income minus your total deduction ($150,000 - $182,957)

-$32,957

Your old tax bill

$45,000

Your new tax bill

-$9,887

Estimated tax savings

$54,887

7716 NE 136th Ave Vancouver, Washington, 98682-3360

3 bed • 2 bath • 9 guests • $416,000

Annual Revenue

$59,170

Profit (Cash Flow)

$9,885

Cap Rate

9.2%

Annual Revenue

$59,170

AirDNA projects $200/night at 81% occupancy ($59,170)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.48% 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

9.48%

Cap Rate

9.23%

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

$19,744

Deductible property tax

$4,576

Your total deduction

$48,691

Your adjusted annual income

$150,000 - $48,691 = $101,309

Taxes on $101,309 (30%)

$30,393

Your old tax bill

$45,000

Your new tax bill

$30,393

Estimated tax savings

$14,607

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