1041 S Columbia St Seaside, Oregon, 97138-5411
3 bed • 2.5 bath • 6 guests • $545,000
Annual Revenue
$74,502
Profit (Cash Flow)
$12,077
Cap Rate
9.4%
Annual Revenue
AirDNA projects $329/night at 62% occupancy ($74,502)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.01% 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
9.01%
Cap Rate
9.38%
Tax Calculator (USA)
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
$28,050
Deductible property tax
$5,995
Your total deduction
$64,660
Your adjusted annual income
$150,000 - $64,660 = $85,340
Taxes on $85,340 (30%)
$25,602
Your old tax bill
$45,000
Your new tax bill
$25,602
Estimated tax savings
$19,398
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