BNBCalc.com Investment Analysis Report of 21890 E Lolo Pass Rd, Rhododendron, OR, 97049

1 bed • 1 bath • 4 guests • $321,000

BNB

Calc

Return Metrics

25.68% 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

25.68%

Cap Rate

12.99%

Return on Investment

42.06%

Annual Revenue

$63,662

AirDNA projects $249/night at 70% occupancy ($63,662). Airbtics projects $136/night at 61% occupancy ($30,300). Airbtics predicts this property will perform in the 44% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$18,414$30,317$51,446$71,927
Occupancy48%61%80%92%
Nightly Rate$97$128$168$205

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Mount Hood Hütte: Cabin in the woods with hot tub
$71,308
$192
96%
1242$100❌✅✅N / Y⭐️ 5 (239)Profile

B

Cottage Along Sandy River, Hot Tub, BBQ, Dogs OK
$64,306
$209
80%
1241$145❌✅✅N / Y⭐️ 5 (26)Profile

C

Klaus Haus-A cozy, modern retreat
$53,418
$143
100%
1121$90❌❌❌N / Y⭐️ 5 (529)Profile

D

Zig Zag River Cabin
$58,849
$186
82%
1242$150❌❌❌N / Y⭐️ 5 (299)Profile

E

Bright and Sunny Condo,Fireplace,BBQ, Dog-Friendly
$27,216
$163
42%
1252$90❌❌✅N / Y⭐️ 4.5 (13)Profile

Operating Expenses

Monthly Expenses

$1,830

Annual Expenses

$21,956

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,231

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$531

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,804

Annual Mortgage & Tax

$21,648

Downpayment

Purchase Price

$321,000

Percent Down

20%

Total Downpayment

$64,200

Total Loan Amount

$256,800

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,540

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$265

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$15,235

Deductible property tax

$3,178

Est. Depreciation Value

$150,561

Profit on this property

$41,706

Your total deduction

$127,268

So, your new taxable income is your previous income minus your total deduction ($150,000 - $127,268)

$22,732

Your old tax bill

$45,000

Your new tax bill

$6,820

Estimated tax savings

$38,180

property-location

21890 E Lolo Pass Rd Rhododendron, Oregon, 97049

1 bed • 1 bath • 4 guests

Purchase Price

Est. $1,540/mo

Agent

Inquire about this property

Contact Agent

$556,600

Zestimate

143

Airbnb Investor Score

$20,058

Annual Profit

13.0%

Cap Rate

25.7%

Cash on Cash

$63,662

Annual Revenue

BNBCalc predicts this property will get $136 per night with 61% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.68%

Cap Rate

12.99%

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 est deduction will be...

Deductible mortgage interest

$15,235

Deductible property tax

$3,178

Your total deduction

$24,698

Your adjusted annual income

$150,000 - $24,698 = $125,302

Taxes on $125,302 (30%)

$37,590

Your old tax bill

$45,000

Your new tax bill

$37,590

Estimated tax savings

$7,410

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com