202 SE 8th Ave
Portland, Oregon, 97214-1206
3 bed • 2 bath • 6 guests • $499,999
Annual Revenue
$56,459
Profit (Cash Flow)
$1,719
Cash on Cash Return
1.4%
Annual Revenue
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
3%
Revenue Appreciation
0%
Cash on Cash Return
1.39%
Cap Rate
7.08%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$72,162
Your adjusted annual income
$150,000 - $72,162 = $77,837
Taxes on $77,837 (30%)
$23,351
Your old tax bill
$45,000
Your new tax bill
$23,351
Estimated tax savings
$21,648
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