BNBCalc Short Term Rental Investment Analysis 1610 NE 13th St, Lincoln City, OR 97367, USA

3 bed • 2 bath • 6 guests • $535,000

BNB

Calc

Annual Revenue

$51,719

Profit (Cash Flow)

-$4,174

Cap Rate

6.0%

Annual Revenue

$51,719

AirDNA projects $240/night at 59% occupancy ($51,718).

BNB Calc projects a 59% occupancy rate, $240 rate per night.

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

Return Metrics

-3.17% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,174	-$8,348	-$12,522	-$16,697	-$20,871	-$41,742	-$125,228
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,255	$10,835	$16,760	$23,049	$29,727	$69,825	$428,000
Down Payment	$107,000	$107,000	$107,000	$107,000	$107,000	$107,000	$107,000
Property Appreciation	$16,050	$32,581	$49,608	$67,147	$85,211	$183,995	$763,585
Total Return	$124,131	$142,068	$160,846	$180,499	$201,067	$319,077	$1,173,357

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.17%

Cap Rate

5.96%

Return on Investment

13.02%

1610 NE 13th St Lincoln City, Oregon, 97367-3421

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,566/mo

Inquire about this property

Contact Agent

$51,719

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,174

Profit

Revenue

$51,719

Operating Expenses

$19,803

Operating Income

$31,915

Mortgage & Taxes

$36,089

Profit (Cash Flow)

-$4,174

$131,550

Cash Investment

Down Payment

$107,000

Renos & Furnishing

$8,500

Closing Costs

$16,050

Total

$131,550

DSCR Ratio

Weak

0.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.17%

Cap Rate

5.96%

Return on Investment

13.02%

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

$25,392

Deductible property tax

$5,296

Your total deduction

$58,349

Your adjusted annual income

$150,000 - $58,349 = $91,651

Taxes on $91,651 (30%)

$27,495

Your old tax bill

$45,000

Your new tax bill

$27,495

Estimated tax savings

$17,505

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