5606 SE 22nd Ave
Portland, Oregon, 97202-5111
2 bed • 2.5 bath • 6 guests • $335,000
Annual Revenue
$41,637
Profit (Cash Flow)
$7,892
Cash on Cash Return
18.2%
Annual Revenue
AirDNA projects $118/night at 68% occupancy ($29,307).
Occupancy Rate
Avg Daily Rate
Return Metrics
18.15% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
15%
Revenue Appreciation
0%
Cash on Cash Return
18.15%
Cap Rate
8.43%
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
$8,367
Deductible property tax
$3,685
Your total deduction
$37,280
Your adjusted annual income
$150,000 - $37,280 = $112,719
Taxes on $112,719 (30%)
$33,815
Your old tax bill
$45,000
Your new tax bill
$33,815
Estimated tax savings
$11,184
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