56483 McKenzie Hwy
McKenzie Bridge, Oregon, 97413
2 bed • 2 bath • 6 guests • $450,000
Annual Revenue
$63,844
Profit (Cash Flow)
$10,784
Cash on Cash Return
9.8%
Annual Revenue
AirDNA projects $230/night at 76% occupancy ($63,844).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.8% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.8%
Cap Rate
9.24%
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
$21,357
Deductible property tax
$4,950
Your total deduction
$54,976
Your adjusted annual income
$150,000 - $54,976 = $95,023
Taxes on $95,023 (30%)
$28,507
Your old tax bill
$45,000
Your new tax bill
$28,507
Estimated tax savings
$16,492
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