BNBCalc.com Investment Analysis Report of 17710 W Core Rd, Sunriver, OR 97707, USA

3 bed • 3 bath • 8 guests • $635,000

BNB

Calc

Return Metrics

-2.06% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-2.06%

Cap Rate

6.24%

Return on Investment

14.26%

Annual Revenue

$61,270

AirDNA projects $275/night at 53% occupancy ($53,234).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,804

Annual Expenses

$21,645

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,211

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$511

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$30,138

Deductible property tax

$6,286

Est. Depreciation Value

$298,058

Profit on this property

$39,625

Your total deduction

$294,858

So, your new taxable income is your previous income minus your total deduction ($150,000 - $294,858)

-$144,858

Your old tax bill

$45,000

Your new tax bill

-$43,457

Estimated tax savings

$88,457

17710 W Core Rd

Sunriver, Oregon, 97707

3 bed • 3 bath • 8 guests • $635,000

Annual Revenue

$61,270

Profit (Cash Flow)

-$3,203

Cap Rate

6.2%

Annual Revenue

$61,270

AirDNA projects $275/night at 53% occupancy ($53,234)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.06% 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

-2.06%

Cap Rate

6.24%

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 estimated deduction will be...

Deductible mortgage interest

$30,138

Deductible property tax

$6,286

Your total deduction

$91,802

Your adjusted annual income

$150,000 - $91,802 = $58,198

Taxes on $58,198 (30%)

$17,459

Your old tax bill

$45,000

Your new tax bill

$17,459

Estimated tax savings

$27,541

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