BNBCalc.com Investment Analysis Report of 8171 Sora Ct, Redmond, OR 97756, USA

4 bed • 3.5 bath • 10 guests • $775,000

BNB

Calc

Return Metrics

-2.53% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-2.53%

Cap Rate

6.12%

Return on Investment

13.78%

Annual Revenue

$69,605

AirDNA projects $323/night at 59% occupancy ($69,604).

User selected values for this report: 59% occupancy rate, $323 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,844

Annual Expenses

$22,129

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,280

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$580

Management & Platform Fees

$174

Platform Fee (i.e. Airbnb)

$174

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

$36,782

Deductible property tax

$7,672

Est. Depreciation Value

$253,222

Profit on this property

$47,476

Your total deduction

$250,201

So, your new taxable income is your previous income minus your total deduction ($150,000 - $250,201)

-$100,201

Your old tax bill

$45,000

Your new tax bill

-$30,060

Estimated tax savings

$75,060

property-location

8171 Sora Ct Redmond, Oregon, 97756-7392

4 bed • 3.5 bath • 10 guests

Est. $3,717/mo

Agent

Inquire about this property

Contact Agent

$69,605

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.53%

Cap Rate

6.12%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$36,782

Deductible property tax

$7,672

Your total deduction

$79,762

Your adjusted annual income

$150,000 - $79,762 = $70,238

Taxes on $70,238 (30%)

$21,072

Your old tax bill

$45,000

Your new tax bill

$21,072

Estimated tax savings

$23,928

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