25240 E Tiger Lily Dr Rhododendron, Oregon, 97049-8831
2 bed • 1 bath • 6 guests
Est. $2,747/mo
This property is for sale!
Contact Agent
$54,392
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 68% occupancy.Projected nightly rate is $169/night at 54% occupancy.
Top 16% of comparables
Top 16% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$35,667
Avg annual revenue
54%
Avg occupancy rate
$169
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$75k
Sign up to see the data on 40 all comparables
-$4,998
Profit
Revenue
$54,392
Operating Expenses
$20,751
Operating Income
$33,641
Mortgage & Taxes
$38,639
Profit (Cash Flow)
-$4,998
$137,994
Cash Investment
Down Payment
$114,560
Renos & Furnishing
$6,250
Closing Costs
$17,184
Total
$137,994
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.62%
Cap Rate
5.87%
STR 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 est deduction will be...
Deductible mortgage interest
$27,186
Deductible property tax
$5,671
Your total deduction
$62,607
Your adjusted annual income
$150,000 - $62,607 = $87,393
Taxes on $87,393 (30%)
$26,218
Your old tax bill
$45,000
Your new tax bill
$26,218
Estimated tax savings
$18,782
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
1963
Size:
1,248 sqft
Type:
SFR
Parking:
-
Heating:
Other
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 25011 E Hofeldt Dr | 3 | 1 | 1,248 | - | 0 | 1968 | $0 | 836 |
| 70810 E Mcfarland Rd | 2 | 1 | 1,107 | - | 0 | 1971 | $0 | - |
| 23595 E Lolo Pass Rd | 2 | 1 | 1,456 | - | 17,424 | 1938 | $494,989 | - |
| 70386 E Zig Zag River Rd | 2 | 3 | 1,687 | - | 0 | 1996 | $0 | - |
| 24811 E Old Smokey Rd | 3 | 2 | 1,216 | - | 0 | 2000 | $375,000 | - |
| 24706 E Hillview Dr | 1 | - | 584 | - | 0 | 1935 | $368,000 | - |
| 25215 E Tiger Lily Dr | 2 | 1 | 940 | - | 0 | 1929 | $430,000 | 12 |
| 24700 E Hemlock Dr | 4 | 2 | 1,584 | - | 0 | 1930 | $0 | - |
| 25093 E Tiger Lily Dr | 3 | 1 | 1,120 | - | 0 | 1971 | $430,000 | 11 |
| 24904 E Arthur Hailey Rd | 1 | 1 | 732 | - | 0 | 1939 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: -
- Building area: 1,248 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 37E03BD03100
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $157,213
- County Est. Land Value: $126,344
- Assessed Land Value: -
- County Est. Structure Value: $279,230
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/21/22 | $0 | 0% | Brobar Rancho Llc |
| 07/21/21 | $467,000 | 80% | Brooke C Bass, Barrett F Bass |
| 09/21/15 | $192,000 | 78% | Sasha Monta Burchuk, Alexander W Mahan |
| 09/21/15 | $192,000 | 78% | Sasha Monya Burchuk, Alexander W Mahan |
| 08/17/06 | $195,000 | 90% | Jeremy M Stinson |
| 12/15/03 | $138,000 | 97% | Laura K Magstadt |
| 02/22/01 | $124,550 | 96% | Stephanie A Dekoeyer |
| 06/23/99 | $0 | 0% | Carole J Shumaker |
| 01/23/97 | $98,000 | 67% | Elvera Ann Foster, Carole J Shumaker |
Ownership
- Name: Brobar Rancho Llc
- Owner Occupied: No
- Owner Mailing Address: 3919 Sw Idaho Ter, Portland, OR 97221
- Years Owned: 30
- Home Equity: $229,400
- Mortgage Balance Remaining: $373,600
- Financed amount: 67%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No