BNBCalc.com Investment Analysis Report of 64060 E Brightwood Loop Rd, Brightwood, OR 97011, USA

4 bed • 3 bath • 10 guests • $620,000

BNB

Calc

Return Metrics

43.45% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

2.9%

Revenue Appreciation:

Cash on Cash Return

43.45%

Cap Rate

14.28%

Return on Investment

70.23%

Annual Revenue

$116,663

AirDNA projects $507/night at 63% occupancy ($116,662).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,343

Annual Expenses

$28,114

Utilities

$379

Internet + TV

$120

Water/Sewer

Garbage

$50

Electric

$150

Gas

Other

$50

Maintenance

$1,672

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$972

Management & Platform Fees

$292

Platform Fee (i.e. Airbnb)

$292

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

$34,240

Deductible property tax

$6,820

Est. Depreciation Value

$301,390

Profit on this property

$88,548

Your total deduction

$253,901

So, your new taxable income is your previous income minus your total deduction ($150,000 - $253,901)

-$103,901

Your old tax bill

$45,000

Your new tax bill

-$31,170

Estimated tax savings

$76,170

64060 E Brightwood Loop Rd Mount Hood Village, Oregon, 97011-8701

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,974/mo

Inquire about this property

Contact Agent

$116,663

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

2.9%

Revenue Appreciation

Cash on Cash Return

43.45%

Cap Rate

14.28%

Return on Investment

70.23%

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

$34,240

Deductible property tax

$6,820

Your total deduction

$48,381

Your adjusted annual income

$150,000 - $48,381 = $101,619

Taxes on $101,619 (30%)

$30,486

Your old tax bill

$45,000

Your new tax bill

$30,486

Estimated tax savings

$14,514

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