1435 Fish Tail Rd Maupin, Oregon, 97037
3 bed • 2 bath • 6 guests • $440,000
Annual Revenue
$67,165
Profit (Cash Flow)
$15,077
Cap Rate
10.2%
Annual Revenue
AirDNA projects $259/night at 71% occupancy ($67,165)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.74% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.74%
Cap Rate
10.17%
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
$20,883
Deductible property tax
$4,356
Your total deduction
$46,782
Your adjusted annual income
$150,000 - $46,782 = $103,218
Taxes on $103,218 (30%)
$30,965
Your old tax bill
$45,000
Your new tax bill
$30,965
Estimated tax savings
$14,035
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