12900 Hawks Beard
Sisters, Oregon, 97759
3 bed • 1.5 bath • 6 guests • $750,000
Annual Revenue
$67,497
Profit (Cash Flow)
-$10,937
Cash on Cash Return
-10.3%
Annual Revenue
AirDNA projects $264/night at 70% occupancy ($67,497).
Occupancy Rate
Avg Daily Rate
Return Metrics
-10.33% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.33%
Cap Rate
6%
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
$40,045
Deductible property tax
$7,424
Your total deduction
$118,010
Your adjusted annual income
$150,000 - $118,010 = $31,989
Taxes on $31,989 (30%)
$9,596
Your old tax bill
$45,000
Your new tax bill
$9,596
Estimated tax savings
$35,403
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