9307 164th Ave SW Longbranch, Washington, 98351
1 bed • 2 bath • 4 guests • $460,000
Annual Revenue
$70,233
Profit (Cash Flow)
$16,403
Cap Rate
10.3%
Annual Revenue
AirDNA projects $287/night at 67% occupancy ($70,233)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.87% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.87%
Cap Rate
10.3%
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
$21,832
Deductible property tax
$4,554
Your total deduction
$47,431
Your adjusted annual income
$150,000 - $47,431 = $102,569
Taxes on $102,569 (30%)
$30,771
Your old tax bill
$45,000
Your new tax bill
$30,771
Estimated tax savings
$14,229
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