BNBCalc.com Investment Analysis Report of 10225 SW 35th Ave, Portland, OR 97219, USA

6 bed • 3 bath • 14 guests • $615,000

BNB

Calc

Return Metrics

29.1% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

29.1%

Cap Rate

14.13%

Return on Investment

44.78%

Annual Revenue

$115,665

AirDNA projects $546/night at 58% occupancy ($115,665).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,393

Annual Expenses

$28,717

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,664

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$964

Management & Platform Fees

$289

Platform Fee (i.e. Airbnb)

$289

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$29,189

Deductible property tax

$6,088

Est. Depreciation Value

$292,687

Profit on this property

$86,949

Your total deduction

$241,015

So, your new taxable income is your previous income minus your total deduction ($150,000 - $241,015)

-$91,015

Your old tax bill

$45,000

Your new tax bill

-$27,304

Estimated tax savings

$72,304

10225 SW 35th Ave Portland, Oregon, 97219-6165

6 bed • 3 bath • 14 guests • $615,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$115,665

Profit (Cash Flow)

$45,465

Cap Rate

14.1%

Annual Revenue

$115,665

AirDNA projects $546/night at 58% occupancy ($115,665)

Occupancy Rate

Avg Daily Rate

Return Metrics

29.1% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

29.1%

Cap Rate

14.13%

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 estimated deduction will be...

Deductible mortgage interest

$29,189

Deductible property tax

$6,088

Your total deduction

$41,543

Your adjusted annual income

$150,000 - $41,543 = $108,457

Taxes on $108,457 (30%)

$32,537

Your old tax bill

$45,000

Your new tax bill

$32,537

Estimated tax savings

$12,463

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