19234 Solomon Dr Bend, Oregon, 97702
5 bed • 5 bath • 12 guests • $1,200,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$247,361
Profit (Cash Flow)
$120,585
Cap Rate
16.8%
Annual Revenue
AirDNA projects $903/night at 75% occupancy ($247,361)
Occupancy Rate
Avg Daily Rate
Return Metrics
41.68% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
41.68%
Cap Rate
16.79%
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
$56,953
Deductible property tax
$11,880
Your total deduction
$46,210
Your adjusted annual income
$150,000 - $46,210 = $103,790
Taxes on $103,790 (30%)
$31,137
Your old tax bill
$45,000
Your new tax bill
$31,137
Estimated tax savings
$13,863
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