90704 Clark Rd Warrenton, Oregon
2 bed • 1 bath • 4 guests
Purchase Price
Est. $1,422/mo
$58,416
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $399
- Occupancy
- 40%
$5k
$35k
$70k
$100k
Sign up to see the data on 33 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,422
Profit
Revenue
$58,416
Operating Expenses
$27,408
Operating Income
$31,008
Mortgage & Taxes
$21,586
Profit (Cash Flow)
$9,422
$81,280
Cash Investment
Down Payment
$64,000
Renos & Furnishing
$7,680
Closing Costs
$9,600
Total
$81,280
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.59%
Cap Rate
9.69%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$15,188
Deductible property tax
$3,168
Estimated gross deduction
$91,880
Your income tax rate
Estimated tax savings
$27,564
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...