BNBCalc Short Term Rental Investment Analysis 8032 Makah Rd, Blaine, WA 98230, USA

4 bed • 2 bath • 3 guests • $750,000

BNB

Calc

Annual Revenue

$86,179

Profit (Cash Flow)

$14,554

Cap Rate

8.3%

Annual Revenue

$86,179

AirDNA projects $363/night at 65% occupancy ($86,179).

BNB Calc projects a 65% occupancy rate, $363 rate per night.

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

Return Metrics

7.95% 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)	$14,553	$29,107	$43,660	$58,214	$72,768	$145,536	$436,608
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$599,999	$599,999	$599,999	$599,999	$599,999	$599,999	$599,999
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$22,500	$45,675	$69,545	$94,131	$119,455	$257,937	$1,070,446
Total Return	$787,053	$824,782	$863,206	$902,346	$942,223	$1,153,473	$2,257,055

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.95%

Cap Rate

8.25%

Return on Investment

24.99%

8032 Makah Rd Blaine, Washington, 98230-9526

4 bed • 2 bath • 3 guests

Purchase Price

Est. $3,597/mo

Inquire about this property

Contact Agent

$86,179

Annual Revenue

Projected nightly rate is $363/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,554

Profit

Revenue

$86,179

Operating Expenses

$24,283

Operating Income

$61,896

Mortgage & Taxes

$47,342

Profit (Cash Flow)

$14,554

$183,000

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$10,500

Closing Costs

$22,500

Total

$183,000

DSCR Ratio

Strong

1.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.95%

Cap Rate

8.25%

Return on Investment

24.99%

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

$30,194

Deductible property tax

$8,250

Your total deduction

$59,871

Your adjusted annual income

$150,000 - $59,871 = $90,129

Taxes on $90,129 (30%)

$27,039

Your old tax bill

$45,000

Your new tax bill

$27,039

Estimated tax savings

$17,961

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