BNBCalc.com Investment Analysis Report of 5606 SE 22nd Ave, Portland, OR 97202, USA

2 bed • 2.5 bath • 6 guests • $335,000

BNB

Calc

Return Metrics

18.15% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

15%

Revenue Appreciation:

0%

Cash on Cash Return

18.15%

Cap Rate

8.43%

Return on Investment

149.11%

Annual Revenue

$41,638

AirDNA projects $118/night at 68% occupancy ($29,307).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,116

Annual Expenses

$13,393

Utilities

$365

Internet + TV

$50

Water/Sewer

$100

Garbage

$50

Electric

$115

Gas

$0

Other

$50

Maintenance

$647

Property Insurance

$0

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$347

Management & Platform Fees

$104

Platform Fee (i.e. Airbnb)

$104

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

$8,368

Deductible property tax

$3,685

Est. Depreciation Value

$158,529

Profit on this property

$28,245

Your total deduction

$142,337

So, your new taxable income is your previous income minus your total deduction ($150,000 - $142,337)

$7,663

Your old tax bill

$45,000

Your new tax bill

$2,299

Estimated tax savings

$42,701

property-location

5606 SE 22nd Ave Portland, Oregon, 97202-5111

2 bed • 2.5 bath • 6 guests

Purchase Price

Est. $1,607/mo

Agent

Inquire about this property

Contact Agent

$41,638

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

15%

Revenue Appreciation

0%

Cash on Cash Return

18.15%

Cap Rate

8.43%

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 est deduction will be...

Deductible mortgage interest

$8,368

Deductible property tax

$3,685

Your total deduction

$34,313

Your adjusted annual income

$150,000 - $34,313 = $115,687

Taxes on $115,687 (30%)

$34,706

Your old tax bill

$45,000

Your new tax bill

$34,706

Estimated tax savings

$10,294

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com