BNBCalc.com Investment Analysis Report of 880 3rd St SE, Bandon, OR, USA

4 bed • 2 bath • 8 guests • $525,000

BNB

Calc

Return Metrics

38.97% 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

38.97%

Cap Rate

16.65%

Return on Investment

54.72%

Annual Revenue

$116,078

AirDNA projects $521/night at 61% occupancy ($116,078).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,388

Annual Expenses

$28,650

Utilities

$430

Internet + TV

$80

Water/Sewer

$70

Garbage

$60

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,667

Property Insurance

$150

HOA

$0

Landscaping

$100

Ongoing Repairs

$150

Supplies

$200

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$967

Management & Platform Fees

$290

Platform Fee (i.e. Airbnb)

$290

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

$25,969

Deductible property tax

$5,250

Est. Depreciation Value

$248,516

Profit on this property

$87,428

Your total deduction

$192,307

So, your new taxable income is your previous income minus your total deduction ($150,000 - $192,307)

-$42,307

Your old tax bill

$45,000

Your new tax bill

-$12,692

Estimated tax savings

$57,692

property-location

880 3rd St SE Bandon, Oregon, 97411-9406

4 bed • 2 bath • 8 guests

Est. $2,518/mo

Agent

Inquire about this property

Contact Agent

$116,078

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

38.97%

Cap Rate

16.65%

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

$25,969

Deductible property tax

$5,250

Your total deduction

$22,963

Your adjusted annual income

$150,000 - $22,963 = $127,037

Taxes on $127,037 (30%)

$38,111

Your old tax bill

$45,000

Your new tax bill

$38,111

Estimated tax savings

$6,889

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