BNBCalc.com Investment Analysis Report of 330 Northwest Denton Avenue, Dallas, OR, USA

3 bed • 2 bath • 8 guests • $350,000

BNB

Calc

Return Metrics

2.4% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.4%

Cap Rate

7.47%

Return on Investment

15.49%

Annual Revenue

$45,802

AirDNA projects $209/night at 71% occupancy ($54,198).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,636

Annual Expenses

$19,634

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,082

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$382

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$177,818

Profit on this property

$26,167

Your total deduction

$171,727

So, your new taxable income is your previous income minus your total deduction ($150,000 - $171,727)

-$21,727

Your old tax bill

$45,000

Your new tax bill

-$6,518

Estimated tax savings

$51,518

330 NW Denton Ave Dallas, Oregon, 97338-1188

3 bed • 2 bath • 8 guests • $350,000

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

$45,802

Profit (Cash Flow)

$2,563

Cap Rate

7.5%

Annual Revenue

$45,802

AirDNA projects $209/night at 71% occupancy ($54,199)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.4% 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

2.4%

Cap Rate

7.47%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$50,333

Your adjusted annual income

$150,000 - $50,333 = $99,667

Taxes on $99,667 (30%)

$29,900

Your old tax bill

$45,000

Your new tax bill

$29,900

Estimated tax savings

$15,100

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