3924 SE Tibbetts St
Portland, Oregon, 97202-1753
2 bed • 1 bath • 4 guests • $319,000
Annual Revenue
$50,926
Profit (Cash Flow)
$8,870
Cap Rate
9.5%
Annual Revenue
AirDNA projects $191/night at 73% occupancy ($50,926)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.13% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.13%
Cap Rate
9.52%
Tax Calculator (USA)
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
$15,140
Deductible property tax
$3,158
Your total deduction
$35,994
Your adjusted annual income
$150,000 - $35,994 = $114,006
Taxes on $114,006 (30%)
$34,202
Your old tax bill
$45,000
Your new tax bill
$34,202
Estimated tax savings
$10,798
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