BNBCalc Short Term Rental Investment Analysis 64060 E Brightwood Loop Rd, Brightwood, OR 97011, USA

4 bed • 3 bath • 10 guests • $620,000

BNB

Calc

Annual Revenue

$116,663

Profit (Cash Flow)

$40,382

Cap Rate

14.3%

Annual Revenue

$116,663

AirDNA projects $507/night at 63% occupancy ($116,662).

BNB Calc projects a 63% occupancy rate, $507 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

43.44% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$40,381	$80,763	$121,145	$161,527	$201,909	$403,818	$1,211,455
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$570,399	$570,399	$570,399	$570,399	$570,399	$570,399	$570,399
Down Payment	$49,600	$49,600	$49,600	$49,600	$49,600	$49,600	$49,600
Property Appreciation	$17,980	$36,481	$55,519	$75,109	$95,267	$205,173	$841,682
Total Return	$678,361	$737,245	$796,664	$856,636	$917,176	$1,228,992	$2,673,138

Property Appreciation:

2.9%

Revenue Appreciation:

Cash on Cash Return

43.44%

Cap Rate

14.28%

Return on Investment

70.22%

64060 E Brightwood Loop Rd Mount Hood Village, Oregon, 97011-8701

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,974/mo

Inquire about this property

Contact Agent

$116,663

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$40,382

Profit

Revenue

$116,663

Operating Expenses

$28,114

Operating Income

$88,548

Mortgage & Taxes

$48,167

Profit (Cash Flow)

$40,382

$92,950

Cash Investment

Down Payment

$49,600

Renos & Furnishing

$24,750

Closing Costs

$18,600

Total

$92,950

DSCR Ratio

Strong

1.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

2.9%

Revenue Appreciation

Cash on Cash Return

43.44%

Cap Rate

14.28%

Return on Investment

70.22%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$34,240

Deductible property tax

$6,820

Your total deduction

$23,608

Your adjusted annual income

$150,000 - $23,608 = $126,392

Taxes on $126,392 (30%)

$37,917

Your old tax bill

$45,000

Your new tax bill

$37,917

Estimated tax savings

$7,083

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com