2685 SW Beach Ave Lincoln City, Oregon
0 bed • 0 bath • 10 guests
Purchase Price
Est. $3,887/mo
$875,300
Zestimate
$88,295
Annual Revenue
Median of 10 comps selected by Brandon, creator of this analysis.
- Avg Daily Rate
- $595
- Occupancy
- 41%
$5k
$65k
$120k
$180k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$18,027
Profit
Revenue
$88,295
Operating Expenses
$42,545
Operating Income
$45,751
Mortgage & Taxes
$63,778
Profit (Cash Flow)
-$18,027
$201,250
Cash Investment
Down Payment
$175,000
Renos & Furnishing
$0
Closing Costs
$26,250
Total
$201,250
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.95%
Cap Rate
5.22%
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
$50,301
Deductible property tax
$6,475
Estimated gross deduction
$251,520
Your income tax rate
Estimated tax savings
$75,456
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...