BNBCalc.com Investment Analysis Report of 505 Capes Drive, Tillamook, OR, USA

1 bed • 1 bath • 4 guests • $450,000

BNB

Calc

Return Metrics

-5.98% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-5.98%

Cap Rate

5.31%

Return on Investment

10.64%

Annual Revenue

$43,194

AirDNA projects $219/night at 54% occupancy ($43,193).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,608

Annual Expenses

$19,295

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,060

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$360

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$209,974

Profit on this property

$23,899

Your total deduction

$211,888

So, your new taxable income is your previous income minus your total deduction ($150,000 - $211,888)

-$61,888

Your old tax bill

$45,000

Your new tax bill

-$18,566

Estimated tax savings

$63,566

505 Capes Dr Tillamook, Oregon, 97141

1 bed • 1 bath • 4 guests • $450,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$43,194

Profit (Cash Flow)

-$6,449

Cap Rate

5.3%

Annual Revenue

$43,194

AirDNA projects $219/night at 54% occupancy ($43,194)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.98% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.98%

Cap Rate

5.31%

Return on Investment

10.64%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$68,864

Your adjusted annual income

$150,000 - $68,864 = $81,136

Taxes on $81,136 (30%)

$24,341

Your old tax bill

$45,000

Your new tax bill

$24,341

Estimated tax savings

$20,659

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