4137 NE Garfield Ave.
Portland, Oregon, 97211-3405
2 bed • 1 bath • 4 guests • $375,000
Annual Revenue
$39,271
Profit (Cash Flow)
-$3,862
Cash on Cash Return
-4.2%
Annual Revenue
AirDNA projects $192/night at 69% occupancy ($48,387).
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.17% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.17%
Cap Rate
5.39%
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
$15,696
Deductible property tax
$4,125
Your total deduction
$58,687
Your adjusted annual income
$150,000 - $58,687 = $91,312
Taxes on $91,312 (30%)
$27,393
Your old tax bill
$45,000
Your new tax bill
$27,393
Estimated tax savings
$17,606
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