56483 McKenzie Hwy McKenzie Bridge, Oregon, 97413
2 bed • 2 bath • 6 guests • $450,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$63,845
Profit (Cash Flow)
$10,785
Cap Rate
9.2%
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 (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$21,357
Deductible property tax
$4,950
Your total deduction
$52,064
Your adjusted annual income
$150,000 - $52,064 = $97,936
Taxes on $97,936 (30%)
$29,381
Your old tax bill
$45,000
Your new tax bill
$29,381
Estimated tax savings
$15,619
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 recomend LearnLikeACPA.com