BNBCalc Short Term Rental Investment Analysis 69153 Chestnut Pl, Sisters, OR 97759, USA

3 bed • 4 bath • 10 guests • $1,400,000

BNB

Calc

Annual Revenue

$73,421

Profit (Cash Flow)

-$43,643

Cap Rate

3.6%

Annual Revenue

$73,421

AirDNA projects $437/night at 46% occupancy ($73,421).

BNB Calc projects a 46% occupancy rate, $437 rate per night.

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

Return Metrics

-13.18% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$43,643	-$87,286	-$130,929	-$174,572	-$218,215	-$436,430	-$1,309,290
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,120,000	$1,120,000	$1,120,000	$1,120,000	$1,120,000	$1,120,000	$1,120,000
Down Payment	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Property Appreciation	$42,000	$85,260	$129,817	$175,712	$222,983	$481,482	$1,998,167
Total Return	$1,398,356	$1,397,973	$1,398,888	$1,401,140	$1,404,768	$1,445,052	$2,088,876

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.18%

Cap Rate

3.62%

Return on Investment

3.65%

69153 Chestnut Pl Sisters, Oregon, 97759-9695

3 bed • 4 bath • 10 guests

Purchase Price

Est. $6,715/mo

Inquire about this property

Contact Agent

$73,421

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$43,643

Profit

Revenue

$73,421

Operating Expenses

$22,625

Operating Income

$50,797

Mortgage & Taxes

$94,440

Profit (Cash Flow)

-$43,643

$331,000

Cash Investment

Down Payment

$280,000

Renos & Furnishing

$9,000

Closing Costs

$42,000

Total

$331,000

DSCR Ratio

Weak

0.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.18%

Cap Rate

3.62%

Return on Investment

3.65%

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

$66,445

Deductible property tax

$13,860

Your total deduction

$183,581

Your adjusted annual income

$150,000 - $183,581 = -$33,581

Taxes on -$33,581 (30%)

-$10,074

Your old tax bill

$45,000

Your new tax bill

-$10,074

Estimated tax savings

$55,074

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