205 E Foothills Dr Newberg, Oregon
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,772/mo
$57,729
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $398
- Occupancy
- 40%
$10k
$50k
$90k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$3,571
Profit
Revenue
$57,729
Operating Expenses
$27,246
Operating Income
$30,483
Mortgage & Taxes
$26,911
Profit (Cash Flow)
$3,571
$101,356
Cash Investment
Down Payment
$79,788
Renos & Furnishing
$9,600
Closing Costs
$11,968
Total
$101,356
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.52%
Cap Rate
7.64%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$18,934
Deductible property tax
$3,950
Estimated gross deduction
$114,553
Your income tax rate
Estimated tax savings
$34,366
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...