2583 SW Anemone Ave Lincoln City, Oregon
3 bed • 4 bath • 9 guests
Purchase Price
Est. $3,665/mo
$79,559
Annual Revenue
Median of 7 comps selected by Brandon, creator of this analysis.
- Avg Daily Rate
- $542
- 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
-$8,469
Profit
Revenue
$79,559
Operating Expenses
$32,376
Operating Income
$47,183
Mortgage & Taxes
$55,652
Profit (Cash Flow)
-$8,469
$204,798
Cash Investment
Down Payment
$165,000
Renos & Furnishing
$15,048
Closing Costs
$24,750
Total
$204,798
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.13%
Cap Rate
5.71%
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
$39,155
Deductible property tax
$8,167
Estimated gross deduction
$235,453
Your income tax rate
Estimated tax savings
$70,636
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...