19234 Solomon Dr
Bend, Oregon, 97702
5 bed • 5 bath • 12 guests • $1,200,000
Annual Revenue
$247,361
Profit (Cash Flow)
$120,584
Cash on Cash Return
41.7%
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
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
$11,879
Your total deduction
$52,145
Your adjusted annual income
$150,000 - $52,145 = $97,854
Taxes on $97,854 (30%)
$29,356
Your old tax bill
$45,000
Your new tax bill
$29,356
Estimated tax savings
$15,643
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