1334 NW Harbor Ave Lincoln City, Oregon
3 bed • 3.5 bath • 9 guests
Purchase Price
Est. $3,556/mo
$800,500
Zestimate
$79,608
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $478
- Occupancy
- 46%
$5k
$60k
$110k
$165k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,779
Profit
Revenue
$79,608
Operating Expenses
$32,388
Operating Income
$47,220
Mortgage & Taxes
$53,999
Profit (Cash Flow)
-$6,779
$203,835
Cash Investment
Down Payment
$160,100
Renos & Furnishing
$19,720
Closing Costs
$24,015
Total
$203,835
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.32%
Cap Rate
5.89%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$37,993
Deductible property tax
$7,925
Estimated gross deduction
$229,996
Your income tax rate
Estimated tax savings
$68,999
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...