7415 E Summit Rd Pacific City, Oregon
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $4,220/mo
$920,700
Zestimate
$120,437
Annual Revenue
Median of 7 comps selected by Brandon, creator of this analysis.
- Avg Daily Rate
- $738
- Occupancy
- 45%
$5k
$60k
$110k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,370
Profit
Revenue
$120,437
Operating Expenses
$41,983
Operating Income
$78,454
Mortgage & Taxes
$64,084
Profit (Cash Flow)
$14,370
$235,860
Cash Investment
Down Payment
$190,000
Renos & Furnishing
$17,360
Closing Costs
$28,500
Total
$235,860
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.09%
Cap Rate
8.25%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$45,088
Deductible property tax
$9,405
Estimated gross deduction
$271,137
Your income tax rate
Estimated tax savings
$81,341
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...