6916 SE Jennings Ave
Milwaukie, Oregon, 97267-5265
2 bed • 2 bath • 6 guests • $355,000
Annual Revenue
$45,948
Profit (Cash Flow)
$2,354
Cap Rate
7.4%
Annual Revenue
AirDNA projects $185/night at 68% occupancy ($45,948)
Occupancy Rate
Avg Daily Rate
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%
Tax Calculator (USA)
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
$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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com