915 NE 12th St Bend, Oregon, 97701-4814
2 bed • 3 bath • 8 guests • $450,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$61,423
Profit (Cash Flow)
$11,354
Cap Rate
8.8%
Annual Revenue
AirDNA projects $251/night at 67% occupancy ($61,423)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.29% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.29%
Cap Rate
8.83%
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 estimated deduction will be...
Deductible mortgage interest
$18,117
Deductible property tax
$4,950
Your total deduction
$50,738
Your adjusted annual income
$150,000 - $50,738 = $99,262
Taxes on $99,262 (30%)
$29,778
Your old tax bill
$45,000
Your new tax bill
$29,778
Estimated tax savings
$15,222
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