765 Lone Mountain Rd O'Brien, Oregon, 97534-9754
2 bed • 2 bath • 8 guests
Est. $1,381/mo
Inquire about this property
Contact Agent
$237,100
Zestimate
$32,945
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $205/night at 44% occupancy.Projected nightly rate is $203/night at 59% occupancy.
Top 76% of comparables
Top 38% of comparables
Seasonality
Sign up to view the full seasonality chart
24
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$43,576
Avg annual revenue
59%
Avg occupancy rate
$203
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 24 all comparables
-$4,439
Profit
Revenue
$32,945
Operating Expenses
$17,963
Operating Income
$14,982
Mortgage & Taxes
$19,421
Profit (Cash Flow)
-$4,439
$72,717
Cash Investment
Down Payment
$57,580
Renos & Furnishing
$6,500
Closing Costs
$8,637
Total
$72,717
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.1%
Cap Rate
5.2%
STR Tax Calculator (USA)
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
$13,664
Deductible property tax
$2,850
Your total deduction
$33,857
Your adjusted annual income
$150,000 - $33,857 = $116,143
Taxes on $116,143 (30%)
$34,843
Your old tax bill
$45,000
Your new tax bill
$34,843
Estimated tax savings
$10,157
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
228,254 sqft
Year built:
1978
Size:
1,372 sqft
Type:
SFR
Parking:
-
Heating:
ELECTRIC
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 710 Naue Way | 3 | 2 | 1,008 | - | 218,236 | 1980 | $325,000 | 47 |
| 1240 Lone Mountain Rd | 1 | 2 | 3,146 | - | 839,837 | 1987 | $420,000 | 116 |
| 467 Naue Way | 3 | 2 | 1,290 | - | 217,800 | 2011 | $373,000 | 165 |
| 1005 Naue Way | 3 | 1 | 1,796 | - | 217,800 | 1973 | $290,000 | 39 |
| 33360 Redwood Hwy | 1 | 1 | 1,005 | - | 261,360 | 1958 | $180,000 | - |
| 33105 Redwood Hwy | 2 | 1 | 1,404 | - | 123,710 | 1919 | $165,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 228,254 sqft
- Building area: 1,372 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RR5; RURAL RES 5 AC
- Land Use: Residential
- Parcel Number: 40-09-26-00-000406
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $130,250
- County Est. Land Value: $142,630
- Assessed Land Value: -
- County Est. Structure Value: $109,600
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/28/10 | $108,500 | 98% | Ruth Moran |
| 05/21/10 | $113,400 | 0% | New Century Trust 2005-A |
Ownership
- Name: Ruth Moran
- Owner Occupied: No
- Owner Mailing Address: 765 Lone Mountain Rd, O Brien, Or 97534
- Years Owned: 168
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No