BNBCalc.com Investment Analysis Report of 704 Elkader St

5 bed • 3 bath • 15 guests • $330,410

BNB

Calc

Return Metrics

89.81% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

89.81%

Cap Rate

30.86%

Return on Investment

104.63%

Annual Revenue

$132,949

AirDNA projects $520/night at 70% occupancy ($132,948). Airbtics projects $437/night at 58% occupancy ($92,574). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$43,043$80,730$153,526$204,116
Occupancy45%58%68%77%
Nightly Rate$254$370$599$703

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Bluemoon Vacation Rentals - Bluemoon House
$76,427
$370
54%
55111$275❌❌✅N / Y⭐️ 5 (24)Profile

B

Lori Lane House
$40,457
$165
66%
54103$300❌❌✅N / Y⭐️ 4.8 (51)Profile

C

Pioneer North and South Suites Downtown Ashland
$136,141
$540
67%
53141$300❌❌❌N / Y⭐️ 5 (5)Profile

D

Paschal Winery - Paschal Compound
$232,429
$702
87%
54161$280❌✅✅N / Y⭐️ 0 (0)Profile

E

Spacious, Country Home, close to town!
$69,940
$439
40%
53123$210❌❌✅N / Y⭐️ 4.8 (12)Profile

Operating Expenses

Monthly Expenses

$2,580

Annual Expenses

$30,963

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,808

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,108

Management & Platform Fees

$332

Platform Fee (i.e. Airbnb)

$332

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,857

Annual Mortgage & Tax

$22,284

Downpayment

Purchase Price

$330,410

Percent Down

20%

Total Downpayment

$66,082

Total Loan Amount

$264,328

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,585

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$273

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

$15,682

Deductible property tax

$3,271

Est. Depreciation Value

$160,335

Profit on this property

$101,985

Your total deduction

$77,302

So, your new taxable income is your previous income minus your total deduction ($150,000 - $77,302)

$72,698

Your old tax bill

$45,000

Your new tax bill

$21,809

Estimated tax savings

$23,191

property-location

704 Elkader St Ashland, Oregon, 97520

5 bed • 3 bath • 15 guests

Purchase Price

Est. $1,585/mo

Agent

Inquire about this property

Contact Agent

$203,800

Zestimate

477

Airbnb Investor Score

$79,701

Annual Profit

30.9%

Cap Rate

89.8%

Cash on Cash

$132,949

Annual Revenue

BNBCalc predicts this property will get $437 per night with 58% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

29

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 29 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

89.81%

Cap Rate

30.86%

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

$15,682

Deductible property tax

$3,271

Your total deduction

-$32,026

Your adjusted annual income

$150,000 - -$32,026 = $182,026

Taxes on $182,026 (30%)

$54,608

Your old tax bill

$45,000

Your new tax bill

$54,608

Estimated tax savings

-$9,608

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