BNBCalc.com Investment Analysis Report of 6916 SE Jennings Ave, Milwaukie, OR 97267, USA

2 bed • 2 bath • 6 guests • $355,000

BNB

Calc

Return Metrics

2.67% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.67%

Cap Rate

7.4%

Return on Investment

18.7%

Annual Revenue

$45,948

AirDNA projects $185/night at 68% occupancy ($45,947).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,638

Annual Expenses

$19,653

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,083

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$383

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

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

$16,849

Deductible property tax

$3,514

Est. Depreciation Value

$167,660

Profit on this property

$26,294

Your total deduction

$161,729

So, your new taxable income is your previous income minus your total deduction ($150,000 - $161,729)

-$11,729

Your old tax bill

$45,000

Your new tax bill

-$3,519

Estimated tax savings

$48,519

property-location

6916 SE Jennings Ave Milwaukie, Oregon, 97267-5265

2 bed • 2 bath • 6 guests

Est. $1,703/mo

Agent

Inquire about this property

Contact Agent

$45,948

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.67%

Cap Rate

7.4%

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

$16,849

Deductible property tax

$3,514

Your total deduction

$47,489

Your adjusted annual income

$150,000 - $47,489 = $102,511

Taxes on $102,511 (30%)

$30,753

Your old tax bill

$45,000

Your new tax bill

$30,753

Estimated tax savings

$14,247

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