8920 Icicle Rd
Leavenworth, Washington, 98826
4 bed • 4 bath • 8 guests • $2,000,000
Annual Revenue
$181,628
Profit (Cash Flow)
$14,304
Cash on Cash Return
2.5%
Annual Revenue
AirDNA projects $672/night at 74% occupancy ($181,628).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.5% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.5%
Cap Rate
7.21%
Tax Calculator
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
$89,139
Deductible property tax
$22,000
Your total deduction
$267,771
Your adjusted annual income
$150,000 - $267,771 = -$117,771
Taxes on -$117,771 (30%)
-$35,331
Your old tax bill
$45,000
Your new tax bill
-$35,331
Estimated tax savings
$80,331
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