17905 2nd Ave Bend, Oregon, 97701
3 bed • 3 bath • 6 guests • $900,000
Annual Revenue
$36,115
Profit (Cash Flow)
-$42,968
Cap Rate
2.0%
Annual Revenue
AirDNA projects $206/night at 48% occupancy ($36,115)
Occupancy Rate
Avg Daily Rate
Return Metrics
-19.91% 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
-19.91%
Cap Rate
1.97%
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
$42,715
Deductible property tax
$8,910
Your total deduction
$167,832
Your adjusted annual income
$150,000 - $167,832 = -$17,832
Taxes on -$17,832 (30%)
-$5,350
Your old tax bill
$45,000
Your new tax bill
-$5,350
Estimated tax savings
$50,350
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