3711 NE Senate St
Portland, Oregon, 97232-1930
5 bed • 3 bath • 12 guests • $725,000
Annual Revenue
$123,744
Profit (Cash Flow)
$23,897
Cash on Cash Return
109.9%
Annual Revenue
AirDNA projects $465/night at 75% occupancy ($127,378).
Occupancy Rate
Avg Daily Rate
Return Metrics
109.87% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
109.87%
Cap Rate
12.86%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$50,133
Deductible property tax
$7,975
Your total deduction
$71,399
Your adjusted annual income
$150,000 - $71,399 = $78,600
Taxes on $78,600 (30%)
$23,580
Your old tax bill
$45,000
Your new tax bill
$23,580
Estimated tax savings
$21,419
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com