BNBCalc.com Investment Analysis Report of 20196 Merriewood Ln, Bend, OR 97702, USA

3 bed • 3 bath • 10 guests • $500,000

BNB

Calc

Return Metrics

13.65% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.65%

Cap Rate

10.12%

Return on Investment

29.74%

Annual Revenue

$73,903

AirDNA projects $302/night at 67% occupancy ($73,903).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,941

Annual Expenses

$23,287

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,316

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$616

Management & Platform Fees

$185

Platform Fee (i.e. Airbnb)

$185

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,882

Profit on this property

$50,616

Your total deduction

$213,947

So, your new taxable income is your previous income minus your total deduction ($150,000 - $213,947)

-$63,947

Your old tax bill

$45,000

Your new tax bill

-$19,184

Estimated tax savings

$64,184

20196 Merriewood Ln Bend, Oregon, 97702-3387

3 bed • 3 bath • 10 guests • $500,000

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

$73,903

Profit (Cash Flow)

$16,896

Cap Rate

10.1%

Annual Revenue

$73,903

AirDNA projects $302/night at 67% occupancy ($73,903)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.65% 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

13.65%

Cap Rate

10.12%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$53,227

Your adjusted annual income

$150,000 - $53,227 = $96,773

Taxes on $96,773 (30%)

$29,032

Your old tax bill

$45,000

Your new tax bill

$29,032

Estimated tax savings

$15,968

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