BNBCalc Short Term Rental Investment Analysis 335 S Cottonwood St, Sisters, OR 97759, USA

2 bed • 2 bath • 6 guests • $525,000

BNB

Calc

Annual Revenue

$43,479

Profit (Cash Flow)

-$12,408

Cap Rate

4.4%

Annual Revenue

$43,479

AirDNA projects $192/night at 62% occupancy ($43,478).

BNB Calc projects a 62% occupancy rate, $192 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-9.75% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,408	-$24,816	-$37,225	-$49,633	-$62,042	-$124,084	-$372,252
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,157	$10,633	$16,446	$22,618	$29,171	$68,519	$420,000
Down Payment	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000
Property Appreciation	$15,750	$31,972	$48,681	$65,892	$83,618	$180,556	$749,312
Total Return	$113,499	$122,789	$132,903	$143,877	$155,748	$229,991	$902,060

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.75%

Cap Rate

4.38%

Return on Investment

6.67%

335 S Cottonwood St Sisters, Oregon, 97759-2617

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,518/mo

Inquire about this property

Contact Agent

$43,479

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$12,408

Profit

Revenue

$43,479

Operating Expenses

$20,472

Operating Income

$23,006

Mortgage & Taxes

$35,415

Profit (Cash Flow)

-$12,408

$127,250

Cash Investment

Down Payment

$105,000

Renos & Furnishing

$6,500

Closing Costs

$15,750

Total

$127,250

DSCR Ratio

Weak

0.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.75%

Cap Rate

4.38%

Return on Investment

6.67%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$24,917

Deductible property tax

$5,197

Your total deduction

$65,316

Your adjusted annual income

$150,000 - $65,316 = $84,684

Taxes on $84,684 (30%)

$25,405

Your old tax bill

$45,000

Your new tax bill

$25,405

Estimated tax savings

$19,595

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com