2363 SW Driftwood Ln Lincoln City, Oregon
3 bed • 4 bath • 9 guests
Purchase Price
Est. $4,012/mo
$903,200
Zestimate
$72,811
Annual Revenue
Median of 25 comps selected by Brandon, creator of this analysis.
- Avg Daily Rate
- $503
- Occupancy
- 40%
$5k
$55k
$105k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$18,907
Profit
Revenue
$72,811
Operating Expenses
$30,791
Operating Income
$42,020
Mortgage & Taxes
$60,927
Profit (Cash Flow)
-$18,907
$225,272
Cash Investment
Down Payment
$180,640
Renos & Furnishing
$17,536
Closing Costs
$27,096
Total
$225,272
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.39%
Cap Rate
4.65%
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
$42,867
Deductible property tax
$8,942
Estimated gross deduction
$258,089
Your income tax rate
Estimated tax savings
$77,427
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...