BNBCalc.com Investment Analysis Report of 3520 SE 7th Ave, Portland, OR 97202, USA

3 bed • 1 bath • 6 guests • $299,000

BNB

Calc

Return Metrics

20.42% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

20.42%

Cap Rate

12%

Return on Investment

35.88%

Annual Revenue

$56,978

AirDNA projects $208/night at 75% occupancy ($56,978).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,757

Annual Expenses

$21,087

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,175

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$475

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

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

$14,191

Deductible property tax

$2,960

Est. Depreciation Value

$142,989

Profit on this property

$35,891

Your total deduction

$124,249

So, your new taxable income is your previous income minus your total deduction ($150,000 - $124,249)

$25,751

Your old tax bill

$45,000

Your new tax bill

$7,725

Estimated tax savings

$37,275

3520 SE 7th Ave Portland, Oregon, 97202-2704

3 bed • 1 bath • 6 guests • $299,000

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

$56,978

Profit (Cash Flow)

$15,731

Cap Rate

12.0%

Annual Revenue

$56,978

AirDNA projects $208/night at 75% occupancy ($56,978)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.42% 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

20.42%

Cap Rate

12%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$26,786

Your adjusted annual income

$150,000 - $26,786 = $123,214

Taxes on $123,214 (30%)

$36,964

Your old tax bill

$45,000

Your new tax bill

$36,964

Estimated tax savings

$8,036

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