8032 Makah Rd Blaine, Washington, 98230-9526
4 bed • 2 bath • 3 guests • $750,000
Annual Revenue
$86,179
Profit (Cash Flow)
$13,956
Cap Rate
8.2%
Annual Revenue
AirDNA projects $363/night at 65% occupancy ($86,179)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.62% 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
7.62%
Cap Rate
8.17%
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
$30,194
Deductible property tax
$8,250
Your total deduction
$89,388
Your adjusted annual income
$150,000 - $89,388 = $60,612
Taxes on $60,612 (30%)
$18,184
Your old tax bill
$45,000
Your new tax bill
$18,184
Estimated tax savings
$26,816
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