6916 SE Jennings Ave
Milwaukie, Oregon, 97267-5265
2 bed • 2 bath • 6 guests • $355,000
Annual Revenue
$45,947
Profit (Cash Flow)
$2,354
Cash on Cash Return
2.7%
Annual Revenue
AirDNA projects $185/night at 68% occupancy ($45,947).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.67% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.67%
Cap Rate
7.4%
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
$16,848
Deductible property tax
$3,514
Your total deduction
$50,400
Your adjusted annual income
$150,000 - $50,400 = $99,599
Taxes on $99,599 (30%)
$29,879
Your old tax bill
$45,000
Your new tax bill
$29,879
Estimated tax savings
$15,120
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