8171 Sora Ct
Redmond, Oregon, 97756-7392
4 bed • 3.5 bath • 10 guests • $775,000
Annual Revenue
$69,604
Profit (Cash Flow)
-$5,396
Cash on Cash Return
-2.9%
Annual Revenue
AirDNA projects $323/night at 59% occupancy ($69,604).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.85% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.85%
Cap Rate
6.04%
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
$36,782
Deductible property tax
$7,672
Your total deduction
$118,436
Your adjusted annual income
$150,000 - $118,436 = $31,563
Taxes on $31,563 (30%)
$9,469
Your old tax bill
$45,000
Your new tax bill
$9,469
Estimated tax savings
$35,530
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