2704 SW Beach Ave Lincoln City, Oregon
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $2,025/mo
$455,900
Zestimate
$62,046
Annual Revenue
Median of 25 comps selected by Brandon, creator of this analysis.
- Avg Daily Rate
- $377
- Occupancy
- 45%
$0k
$45k
$90k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$3,032
Profit
Revenue
$62,046
Operating Expenses
$28,261
Operating Income
$33,785
Mortgage & Taxes
$30,754
Profit (Cash Flow)
$3,032
$111,193
Cash Investment
Down Payment
$91,180
Renos & Furnishing
$6,336
Closing Costs
$13,677
Total
$111,193
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.72%
Cap Rate
7.41%
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
$21,637
Deductible property tax
$4,513
Estimated gross deduction
$129,519
Your income tax rate
Estimated tax savings
$38,856
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...