1945 Ocean Highlands Pkwy Tillamook, Oregon, 97141
3 bed • 2.5 bath • 8 guests • $485,000
Annual Revenue
$46,678
Profit (Cash Flow)
-$5,782
Cap Rate
5.6%
Annual Revenue
AirDNA projects $213/night at 60% occupancy ($46,678)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.81% 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
-4.81%
Cap Rate
5.55%
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
$23,019
Deductible property tax
$4,802
Your total deduction
$73,824
Your adjusted annual income
$150,000 - $73,824 = $76,176
Taxes on $76,176 (30%)
$22,853
Your old tax bill
$45,000
Your new tax bill
$22,853
Estimated tax savings
$22,147
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