BNBCalc.com Investment Analysis Report of 202 SE 8th Ave, Portland, OR 97214, USA

3 bed • 2 bath • 6 guests • $499,999

BNB

Calc

Return Metrics

1.39% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.39%

Cap Rate

7.08%

Return on Investment

17.51%

Annual Revenue

$56,459

AirDNA projects $262/night at 59% occupancy ($56,459).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,752

Annual Expenses

$21,020

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,170

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$470

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

Property Manager Fee

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

$23,730

Deductible property tax

$4,950

Est. Depreciation Value

$235,722

Profit on this property

$35,440

Your total deduction

$228,962

So, your new taxable income is your previous income minus your total deduction ($150,000 - $228,962)

-$78,962

Your old tax bill

$45,000

Your new tax bill

-$23,689

Estimated tax savings

$68,689

202 SE 8th Ave Portland, Oregon, 97214-1206

3 bed • 2 bath • 6 guests • $499,999

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$56,459

Profit (Cash Flow)

$1,720

Cap Rate

7.1%

Annual Revenue

$56,459

AirDNA projects $262/night at 59% occupancy ($56,459).

Occupancy Rate

Avg Daily Rate

Return Metrics

1.39% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.39%

Cap Rate

7.08%

Return on Investment

17.51%

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 est deduction will be...

Deductible mortgage interest

$23,730

Deductible property tax

$4,950

Your total deduction

$68,355

Your adjusted annual income

$150,000 - $68,355 = $81,645

Taxes on $81,645 (30%)

$24,494

Your old tax bill

$45,000

Your new tax bill

$24,494

Estimated tax savings

$20,506

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 recomend LearnLikeACPA.com