BNBCalc.com Investment Analysis Report of 2414 10th Street, Tillamook, OR, USA

2 bed • 1 bath • 5 guests • $1

BNB

Calc

Return Metrics

153.95% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

153.95%

Cap Rate

1,347,148.33%

Return on Investment

153.95%

Annual Revenue

$31,553

AirDNA projects $163/night at 53% occupancy ($31,553).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,507

Annual Expenses

$18,082

Utilities

$465

Internet + TV

$100

Water/Sewer

$130

Garbage

$35

Electric

$150

Gas

Other

$50

Maintenance

$963

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$263

Management & Platform Fees

$79

Platform Fee (i.e. Airbnb)

$79

Property Manager Fee

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

Deductible property tax

Est. Depreciation Value

$5,600

Profit on this property

$13,471

Your total deduction

-$7,871

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$7,871)

$157,871

Your old tax bill

$45,000

Your new tax bill

$47,361

Estimated tax savings

-$2,361

2414 10th St Tillamook, Oregon, 97141-4019

2 bed • 1 bath • 5 guests • $1

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$31,553

Profit (Cash Flow)

$13,471

Cap Rate

1347148.3%

Annual Revenue

$31,553

AirDNA projects $163/night at 53% occupancy ($31,553)

Occupancy Rate

Avg Daily Rate

Return Metrics

153.95% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

153.95%

Cap Rate

1,347,148.33%

Return on Investment

153.95%

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

Deductible property tax

Your total deduction

-$11,791

Your adjusted annual income

$150,000 - -$11,791 = $161,791

Taxes on $161,791 (30%)

$48,537

Your old tax bill

$45,000

Your new tax bill

$48,537

Estimated tax savings

-$3,537

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