BNBCalc Short Term Rental Investment Analysis 8171 Sora Ct, Redmond, OR 97756, USA

4 bed • 3.5 bath • 10 guests • $775,000

BNB

Calc

Annual Revenue

$69,605

Profit (Cash Flow)

-$4,803

Cap Rate

6.1%

Annual Revenue

$69,605

AirDNA projects $323/night at 59% occupancy ($69,604).

BNB Calc projects a 59% occupancy rate, $323 rate per night.

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

Return Metrics

-2.53% 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)	-$4,803	-$9,606	-$14,409	-$19,212	-$24,015	-$48,031	-$144,093
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,613	$15,696	$24,278	$33,389	$43,062	$101,148	$620,000
Down Payment	$155,000	$155,000	$155,000	$155,000	$155,000	$155,000	$155,000
Property Appreciation	$23,250	$47,197	$71,863	$97,269	$123,437	$266,535	$1,106,128
Total Return	$181,060	$208,288	$236,732	$266,446	$297,484	$474,652	$1,737,035

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.53%

Cap Rate

6.12%

Return on Investment

13.77%

8171 Sora Ct Redmond, Oregon, 97756-7392

4 bed • 3.5 bath • 10 guests

Purchase Price

Est. $3,717/mo

Inquire about this property

Contact Agent

$69,605

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,803

Profit

Revenue

$69,605

Operating Expenses

$22,129

Operating Income

$47,476

Mortgage & Taxes

$52,279

Profit (Cash Flow)

-$4,803

$189,125

Cash Investment

Down Payment

$155,000

Renos & Furnishing

$10,875

Closing Costs

$23,250

Total

$189,125

DSCR Ratio

Weak

0.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.53%

Cap Rate

6.12%

Return on Investment

13.77%

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

$36,782

Deductible property tax

$7,672

Your total deduction

$83,082

Your adjusted annual income

$150,000 - $83,082 = $66,918

Taxes on $66,918 (30%)

$20,075

Your old tax bill

$45,000

Your new tax bill

$20,075

Estimated tax savings

$24,925

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