BNBCalc.com Investment Analysis Report of 335 S Cottonwood St, Sisters, OR 97759, USA

2 bed • 2 bath • 6 guests • $525,000

BNB

Calc

Return Metrics

-9.74% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-9.74%

Cap Rate

4.38%

Return on Investment

6.68%

Annual Revenue

$43,479

AirDNA projects $192/night at 62% occupancy ($43,478).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,706

Annual Expenses

$20,472

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,137

Property Insurance

$75

HOA

$250

Landscaping

$50

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$362

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$245,956

Profit on this property

$23,006

Your total deduction

$253,064

So, your new taxable income is your previous income minus your total deduction ($150,000 - $253,064)

-$103,064

Your old tax bill

$45,000

Your new tax bill

-$30,919

Estimated tax savings

$75,919

335 S Cottonwood St Sisters, Oregon, 97759-2617

2 bed • 2 bath • 6 guests • $525,000

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

$43,479

Profit (Cash Flow)

-$12,406

Cap Rate

4.4%

Annual Revenue

$43,479

AirDNA projects $192/night at 62% occupancy ($43,479)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.74% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.74%

Cap Rate

4.38%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$85,512

Your adjusted annual income

$150,000 - $85,512 = $64,488

Taxes on $64,488 (30%)

$19,346

Your old tax bill

$45,000

Your new tax bill

$19,346

Estimated tax savings

$25,654

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