BNBCalc.com Investment Analysis Report of 11100 Sollie Smith Road North, Tillamook, OR, USA

4 bed • 2.5 bath • 10 guests • $800,000

BNB

Calc

Return Metrics

-0.64% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-0.64%

Cap Rate

6.56%

Return on Investment

13.7%

Annual Revenue

$75,496

AirDNA projects $318/night at 63% occupancy ($73,172).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,913

Annual Expenses

$22,954

Utilities

$395

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$10

Other

$50

Maintenance

$1,329

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$629

Management & Platform Fees

$189

Platform Fee (i.e. Airbnb)

$189

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$392,810

Profit on this property

$52,541

Your total deduction

$386,157

So, your new taxable income is your previous income minus your total deduction ($150,000 - $386,157)

-$236,157

Your old tax bill

$45,000

Your new tax bill

-$70,847

Estimated tax savings

$115,847

11100 Sollie Smith Rd N Tillamook, Oregon, 97141-9102

4 bed • 2.5 bath • 10 guests • $800,000

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

$75,496

Profit (Cash Flow)

-$1,423

Cap Rate

6.6%

Annual Revenue

$75,496

AirDNA projects $318/night at 63% occupancy ($73,173)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.64% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.64%

Cap Rate

6.56%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$118,226

Your adjusted annual income

$150,000 - $118,226 = $31,774

Taxes on $31,774 (30%)

$9,532

Your old tax bill

$45,000

Your new tax bill

$9,532

Estimated tax savings

$35,468

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