BNBCalc.com Investment Analysis Report of 680 Fairview Ave SE, Salem, OR 97302, USA

5 bed • 2 bath • 8 guests • $475,000

BNB

Calc

Return Metrics

14.89% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.89%

Cap Rate

10.56%

Return on Investment

30.42%

Annual Revenue

$73,392

AirDNA projects $394/night at 51% occupancy ($73,392).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,935

Annual Expenses

$23,221

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,312

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$612

Management & Platform Fees

$183

Platform Fee (i.e. Airbnb)

$183

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

$22,544

Deductible property tax

$4,703

Est. Depreciation Value

$226,768

Profit on this property

$50,171

Your total deduction

$203,843

So, your new taxable income is your previous income minus your total deduction ($150,000 - $203,843)

-$53,843

Your old tax bill

$45,000

Your new tax bill

-$16,153

Estimated tax savings

$61,153

680 Fairview Ave SE Salem, Oregon, 97302-3123

5 bed • 2 bath • 8 guests • $475,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$73,392

Profit (Cash Flow)

$18,131

Cap Rate

10.6%

Annual Revenue

$73,392

AirDNA projects $394/night at 51% occupancy ($73,392)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.89% 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

14.89%

Cap Rate

10.56%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$49,283

Your adjusted annual income

$150,000 - $49,283 = $100,717

Taxes on $100,717 (30%)

$30,215

Your old tax bill

$45,000

Your new tax bill

$30,215

Estimated tax savings

$14,785

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