915 NE 12th St
Bend, Oregon, 97701-4814
2 bed • 3 bath • 8 guests • $450,000
Annual Revenue
$61,423
Profit (Cash Flow)
$11,354
Cash on Cash Return
10.3%
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
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
$18,116
Deductible property tax
$4,950
Your total deduction
$53,762
Your adjusted annual income
$150,000 - $53,762 = $96,237
Taxes on $96,237 (30%)
$28,871
Your old tax bill
$45,000
Your new tax bill
$28,871
Estimated tax savings
$16,128
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