69153 Chestnut Pl
Sisters, Oregon, 97759-9695
3 bed • 4 bath • 10 guests • $1,400,000
Annual Revenue
$73,421
Profit (Cash Flow)
-$44,231
Cash on Cash Return
-13.4%
Annual Revenue
AirDNA projects $437/night at 46% occupancy ($73,421).
Occupancy Rate
Avg Daily Rate
Return Metrics
-13.36% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.36%
Cap Rate
3.58%
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
$66,445
Deductible property tax
$13,859
Your total deduction
$241,618
Your adjusted annual income
$150,000 - $241,618 = -$91,618
Taxes on -$91,618 (30%)
-$27,485
Your old tax bill
$45,000
Your new tax bill
-$27,485
Estimated tax savings
$72,485
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