202 SE 8th Ave Portland, Oregon, 97214-1206
3 bed • 2 bath • 6 guests • $499,999
Annual Revenue
$56,459
Profit (Cash Flow)
$1,720
Cap Rate
7.1%
Annual Revenue
AirDNA projects $262/night at 59% occupancy ($56,459)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.39% 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
1.39%
Cap Rate
7.08%
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
$23,730
Deductible property tax
$4,950
Your total deduction
$68,355
Your adjusted annual income
$150,000 - $68,355 = $81,645
Taxes on $81,645 (30%)
$24,494
Your old tax bill
$45,000
Your new tax bill
$24,494
Estimated tax savings
$20,506
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