5703 Four Sisters Ln Pacific City, Oregon
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,599/mo
$50,578
Annual Revenue
Median of 25 comps selected by Brandon, creator of this analysis.
- Avg Daily Rate
- $314
- Occupancy
- 44%
$5k
$35k
$65k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,450
Profit
Revenue
$50,578
Operating Expenses
$25,566
Operating Income
$25,012
Mortgage & Taxes
$39,462
Profit (Cash Flow)
-$14,450
$142,766
Cash Investment
Down Payment
$117,000
Renos & Furnishing
$8,216
Closing Costs
$17,550
Total
$142,766
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.12%
Cap Rate
4.27%
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
$27,765
Deductible property tax
$5,791
Estimated gross deduction
$166,221
Your income tax rate
Estimated tax savings
$49,866
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...