BNBCalc.com Investment Analysis Report of 61196 Bachelor View Rd Bend OR 97702

3 bed • 3 bath • 9 guests • $677,190

BNB

Calc

Return Metrics

9.22% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.22%

Cap Rate

8.98%

Return on Investment

25.61%

Annual Revenue

$85,657

AirDNA projects $451/night at 52% occupancy ($85,657). Airbtics projects $218/night at 67% occupancy ($53,347). Airbtics predicts this property will perform in the 44% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$39,808$54,246$75,535$100,658
Occupancy59%65%77%88%
Nightly Rate$179$220$259$303

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Location! Awesome house closest to Mt. Bachelor
$40,768
$175
63%
3263$170❌❌✅N / Y⭐️ 5 (43)Profile

B

New Listing! The Quails Nest~Custom Home~SW Bend
$43,848
$236
48%
3281$199❌❌✅N / Y⭐️ 4.9 (66)Profile

C

Quail Covey - Hot Tub, AC, Close to Everything!
$36,996
$101
89%
3261$215❌❌✅N / Y⭐️ 4.8 (34)Profile

D

Widgi Creek #22 - Golf Course, A/C, Gorgeous Deck
$59,948
$204
78%
3481$190❌❌❌N / Y⭐️ 5 (39)Profile

E

AC, Hot Tub, Fireplace, 15 Min to Bachelor!
$87,028
$342
67%
3382$185❌✅❌N / Y⭐️ 5 (53)Profile

Operating Expenses

Monthly Expenses

$2,068

Annual Expenses

$24,815

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,414

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$714

Management & Platform Fees

$214

Platform Fee (i.e. Airbnb)

$214

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$3,806

Annual Mortgage & Tax

$45,672

Downpayment

Purchase Price

$677,190

Percent Down

20%

Total Downpayment

$135,438

Total Loan Amount

$541,752

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$3,248

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$559

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$32,140

Deductible property tax

$6,704

Est. Depreciation Value

$317,489

Profit on this property

$60,842

Your total deduction

$295,492

So, your new taxable income is your previous income minus your total deduction ($150,000 - $295,492)

-$145,492

Your old tax bill

$45,000

Your new tax bill

-$43,648

Estimated tax savings

$88,648

property-location

61196 Bachelor View Rd Bend OR 97702 Bend, OR, 97702

3 bed • 3 bath • 9 guests

Purchase Price

Est. $3,248/mo

Agent

Inquire about this property

Contact Agent

$1,112,200

Zestimate

63

Airbnb Investor Score

$15,170

Annual Profit

9.0%

Cap Rate

9.2%

Cash on Cash

$85,657

Annual Revenue

BNBCalc predicts this property will get $218 per night with 67% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.22%

Cap Rate

8.98%

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

$32,140

Deductible property tax

$6,704

Your total deduction

$79,205

Your adjusted annual income

$150,000 - $79,205 = $70,795

Taxes on $70,795 (30%)

$21,238

Your old tax bill

$45,000

Your new tax bill

$21,238

Estimated tax savings

$23,762

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