880 3rd St SE
Bandon, Oregon, 97411-9406
4 bed • 2 bath • 8 guests • $525,000
Annual Revenue
$116,078
Profit (Cash Flow)
$51,152
Cash on Cash Return
39.0%
Annual Revenue
AirDNA projects $521/night at 61% occupancy ($116,078).
Occupancy Rate
Avg Daily Rate
Return Metrics
38.97% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
38.97%
Cap Rate
16.65%
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
$25,968
Deductible property tax
$5,250
Your total deduction
$27,666
Your adjusted annual income
$150,000 - $27,666 = $122,333
Taxes on $122,333 (30%)
$36,699
Your old tax bill
$45,000
Your new tax bill
$36,699
Estimated tax savings
$8,300
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