BNBCalc Short Term Rental Investment Analysis 7716 NE 136th Ave, Vancouver, WA 98682, USA

3 bed • 2 bath • 9 guests • $416,000

BNB

Calc

Annual Revenue

$59,170

Profit (Cash Flow)

$9,878

Cap Rate

9.2%

Annual Revenue

$59,170

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

BNB Calc projects a 81% occupancy rate, $200 rate per night.

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

Return Metrics

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

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,877	$19,755	$29,633	$39,511	$49,389	$98,778	$296,335
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,086	$8,425	$13,032	$17,922	$23,115	$54,293	$332,800
Down Payment	$83,200	$83,200	$83,200	$83,200	$83,200	$83,200	$83,200
Property Appreciation	$12,480	$25,334	$38,574	$52,211	$66,258	$143,069	$593,741
Total Return	$109,644	$136,715	$164,440	$192,845	$221,962	$379,341	$1,306,076

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.48%

Cap Rate

9.23%

Return on Investment

25.38%

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

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,995/mo

Inquire about this property

Contact Agent

Vancouver

Guide

Zoning

Guide

Laws

$59,170

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,878

Profit

Revenue

$59,170

Operating Expenses

$20,772

Operating Income

$38,397

Mortgage & Taxes

$28,520

Profit (Cash Flow)

$9,878

$104,180

Cash Investment

Down Payment

$83,200

Renos & Furnishing

$8,500

Closing Costs

$12,480

Total

$104,180

DSCR Ratio

Strong

1.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.48%

Cap Rate

9.23%

Return on Investment

25.38%

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

$19,744

Deductible property tax

$4,576

Your total deduction

$32,508

Your adjusted annual income

$150,000 - $32,508 = $117,492

Taxes on $117,492 (30%)

$35,248

Your old tax bill

$45,000

Your new tax bill

$35,248

Estimated tax savings

$9,752

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