8171 Sora Ct Redmond, Oregon, 97756-7392
4 bed • 3.5 bath • 10 guests
Est. $3,717/mo

Inquire about this property
Contact Agent
$69,605
Annual Revenue
AirDNA projects $323/night at 59% occupancy ($69,604.54).
Top 101% of comparables
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
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.53%
Cap Rate
6.12%
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
$36,782
Deductible property tax
$7,672
Your total deduction
$172,729
Your adjusted annual income
$150,000 - $172,729 = -$22,729
Taxes on -$22,729 (30%)
-$6,819
Your old tax bill
$45,000
Your new tax bill
-$6,819
Estimated tax savings
$51,819
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com