5232 N Williams Ave
Portland, Oregon, 97217
1 bed • 1 bath • 2 guests • $200,000
Annual Revenue
$31,228
Profit (Cash Flow)
-$239
Cash on Cash Return
-0.5%
Annual Revenue
AirDNA projects $114/night at 75% occupancy ($31,228).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.47% 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
-0.47%
Cap Rate
6.62%
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
$9,492
Deductible property tax
$1,979
Your total deduction
$30,336
Your adjusted annual income
$150,000 - $30,336 = $119,663
Taxes on $119,663 (30%)
$35,899
Your old tax bill
$45,000
Your new tax bill
$35,899
Estimated tax savings
$9,100
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