BNBCalc.com Investment Analysis Report of 88120 E Outback Way, Government Camp, OR, USA

3 bed • 2.5 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

5.47% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.47%

Cap Rate

6.73%

Return on Investment

8.34%

Annual Revenue

$59,958

AirDNA projects $342/night at 48% occupancy ($59,958).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,190

Annual Expenses

$26,275

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,600

Property Insurance

$150

HOA

$400

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$500

Management & Platform Fees

$150

Platform Fee (i.e. Airbnb)

$150

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

$0

Deductible property tax

$5,000

Est. Depreciation Value

$235,802

Profit on this property

$33,684

Your total deduction

$207,118

So, your new taxable income is your previous income minus your total deduction ($150,000 - $207,118)

-$57,118

Your old tax bill

$45,000

Your new tax bill

-$17,135

Estimated tax savings

$62,135

88120 E Outback Way Government Camp, Oregon, 97028-0257

3 bed • 2.5 bath • 8 guests • $500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$59,958

Profit (Cash Flow)

$28,692

Cap Rate

6.7%

Annual Revenue

$59,958

AirDNA projects $342/night at 48% occupancy ($59,958)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.47% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.47%

Cap Rate

6.73%

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 estimated deduction will be...

Deductible mortgage interest

$0

Deductible property tax

$5,000

Your total deduction

$46,454

Your adjusted annual income

$150,000 - $46,454 = $103,546

Taxes on $103,546 (30%)

$31,064

Your old tax bill

$45,000

Your new tax bill

$31,064

Estimated tax savings

$13,936

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