102 SE 1st St
McMinnville, Oregon, 97128-6041
4 bed • 1 bath • 8 guests • $320,000
Annual Revenue
$65,283
Profit (Cash Flow)
$21,288
Cash on Cash Return
21.3%
Annual Revenue
AirDNA projects $331/night at 54% occupancy ($65,283).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.32% 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
21.32%
Cap Rate
13.47%
Tax Calculator
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
$15,584
Deductible property tax
$3,520
Your total deduction
$29,576
Your adjusted annual income
$150,000 - $29,576 = $120,423
Taxes on $120,423 (30%)
$36,127
Your old tax bill
$45,000
Your new tax bill
$36,127
Estimated tax savings
$8,872
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