15515 Liars Lair Nehalem, Oregon
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,388/mo
$585,500
Zestimate
$82,335
Annual Revenue
Manual override
- Avg Daily Rate
- $473
- Occupancy
- 48%
$5k
$45k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,048
Profit
Revenue
$82,335
Operating Expenses
$33,029
Operating Income
$49,306
Mortgage & Taxes
$36,258
Profit (Cash Flow)
$13,048
$145,393
Cash Investment
Down Payment
$107,500
Renos & Furnishing
$21,768
Closing Costs
$16,125
Total
$145,393
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.97%
Cap Rate
9.17%
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
$25,510
Deductible property tax
$5,321
Estimated gross deduction
$156,990
Your income tax rate
Estimated tax savings
$47,097
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...