2087 Upper River Rd Grants Pass, Oregon, 97526-9357
3 bed • 1.5 bath • 6 guests
Est. $1,199/mo
Inquire about this property
Contact Agent
$34,183
Annual Revenue
BNBCalc predicts this property will get $185 per night with 54% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$38,727
Avg annual revenue
54%
Avg occupancy rate
$185
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$25k
$40k
$55k
Sign up to see the data on 10 all comparables
-$805
Profit
Revenue
$34,183
Operating Expenses
$18,124
Operating Income
$16,059
Mortgage & Taxes
$16,864
Profit (Cash Flow)
-$805
$58,375
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$8,375
Total
$58,375
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.66%
Cap Rate
6.42%
STR 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 est deduction will be...
Deductible mortgage interest
$11,865
Deductible property tax
$2,475
Your total deduction
$26,728
Your adjusted annual income
$150,000 - $26,728 = $123,272
Taxes on $123,272 (30%)
$36,982
Your old tax bill
$45,000
Your new tax bill
$36,982
Estimated tax savings
$8,018
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com