BNBCalc Short Term Rental Investment Analysis 127 W Jefferson Ave, Sisters, OR 97759, USA

5 bed • 4 bath • 8 guests • $775,000

BNB

Calc

Report by:

andrewschlicht@gmail.com

Annual Revenue

$121,743

Profit (Cash Flow)

$40,557

Cap Rate

12.0%

Annual Revenue

$121,743

AirDNA projects $641/night at 52% occupancy ($121,743).

BNB Calc projects a 52% occupancy rate, $641 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

21.2% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$40,557	$81,114	$121,672	$162,229	$202,787	$405,574	$1,216,723
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,613	$15,696	$24,278	$33,389	$43,062	$101,148	$620,000
Down Payment	$155,000	$155,000	$155,000	$155,000	$155,000	$155,000	$155,000
Property Appreciation	$23,250	$47,197	$71,863	$97,269	$123,437	$266,535	$1,106,128
Total Return	$226,421	$299,009	$372,814	$447,889	$524,287	$928,258	$3,097,852

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.2%

Cap Rate

11.97%

Return on Investment

37.34%

127 W Jefferson Ave Sisters, Oregon, 97759-1429

5 bed • 4 bath • 8 guests

Purchase Price

Est. $3,717/mo

Inquire about this property

Contact Agent

$121,743

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$40,557

Profit

Revenue

$121,743

Operating Expenses

$28,907

Operating Income

$92,837

Mortgage & Taxes

$52,279

Profit (Cash Flow)

$40,557

$191,250

Cash Investment

Down Payment

$155,000

Renos & Furnishing

$13,000

Closing Costs

$23,250

Total

$191,250

DSCR Ratio

Strong

1.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.2%

Cap Rate

11.97%

Return on Investment

37.34%

STR 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

$38,014

Your adjusted annual income

$150,000 - $38,014 = $111,986

Taxes on $111,986 (30%)

$33,596

Your old tax bill

$45,000

Your new tax bill

$33,596

Estimated tax savings

$11,404

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