64060 E Brightwood Loop Rd
Mount Hood Village, Oregon, 97011-8701
4 bed • 3 bath • 10 guests • $620,000
Annual Revenue
$116,662
Profit (Cash Flow)
$40,392
Cash on Cash Return
43.5%
Annual Revenue
AirDNA projects $507/night at 63% occupancy ($116,662).
Occupancy Rate
Avg Daily Rate
Return Metrics
43.45% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
2.9%
Revenue Appreciation
0%
Cash on Cash Return
43.45%
Cap Rate
14.28%
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
$34,239
Deductible property tax
$6,820
Your total deduction
$59,468
Your adjusted annual income
$150,000 - $59,468 = $90,531
Taxes on $90,531 (30%)
$27,159
Your old tax bill
$45,000
Your new tax bill
$27,159
Estimated tax savings
$17,840
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