34885 Cape Kiwanda Dr Cloverdale, Oregon
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,891/mo
$425,600
Zestimate
$49,758
Annual Revenue
Median of 20 comps selected by Brandon, creator of this analysis.
- Avg Daily Rate
- $329
- Occupancy
- 41%
$5k
$40k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,325
Profit
Revenue
$49,758
Operating Expenses
$25,373
Operating Income
$24,384
Mortgage & Taxes
$28,710
Profit (Cash Flow)
-$4,325
$109,344
Cash Investment
Down Payment
$85,120
Renos & Furnishing
$11,456
Closing Costs
$12,768
Total
$109,344
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.95%
Cap Rate
5.72%
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
$20,199
Deductible property tax
$4,213
Estimated gross deduction
$122,573
Your income tax rate
Estimated tax savings
$36,772
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...