4230 Independence Ave Neskowin, Oregon
0 bed • 0 bath • 6 guests
Purchase Price
Est. $4,376/mo
$963,500
Zestimate
$58,142
Annual Revenue
Median of 23 comps selected by Brandon, creator of this analysis.
- Avg Daily Rate
- $333
- Occupancy
- 48%
$5k
$35k
$65k
$100k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
-$35,646
Profit
Revenue
$58,142
Operating Expenses
$27,343
Operating Income
$30,799
Mortgage & Taxes
$66,445
Profit (Cash Flow)
-$35,646
$226,550
Cash Investment
Down Payment
$197,000
Renos & Furnishing
$0
Closing Costs
$29,550
Total
$226,550
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-15.73%
Cap Rate
3.12%
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
$46,749
Deductible property tax
$9,752
Estimated gross deduction
$275,726
Your income tax rate
Estimated tax savings
$82,718
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...