• Fireplace• Waterfront
Listing courtesy of MyLuckyHouse Inc., agent Andy Stearns
Data last updated June 9, 2026
Based on information from Oregon Data Share. All information provided is deemed reliable but is not guaranteed and should be independently verified. Listing information is for consumers personal, non-commercial use only.
Awesome Deschutes River views from this second floor Condo. Currently a Short Term Rental. One ''lockoff'' bedroom, 2 full bathrooms, plus a queen murphy bed. Plenty of storage, generous kitchen with an peninsula and granite countertops. West side location, walking distance to downtown, river trail and Pioneer park. This vacation rental comes furnished and ''turnkey'' HOA dues cover practically everything: Indoor pool, Internet, Cable tv, utilities, exterior maintenance and snow removal. New $7K heating, cooling unit.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $244,000 · $61,000 down · 30 year term
See the monthly cash flow, cap rate, and cash-on-cash return at this price. Every number is an estimate you can adjust to your own financing and rent.
Estimate $1,318 ($1,175–$1,525) · HUD Fair Market Rent (FY2025), Deschutes County, 1BR. Edit to your own number.
At $305,000 with 25% down, this property runs $790 per month negative. Adjust the price, down payment, or rent to find what works.
Estimates only, not investment advice or a guarantee of rent, value, or return. Figures depend on the numbers you enter and current market conditions. Verify with your lender, tax advisor, and a Ryan Realty broker before you rely on them.
Private Remarks2: Property is zoned commercial, so this condo is eligible as a short term rental. Not restricted like residential properties. HOA dues are $1255 per month, but cover practically everything. The property calendar is viewable here: https://www.bendriversiderentals.com/509690/, Please text Andy to confirm availability. Sellers will look at all offers. → ll look at all offers. The
Private Remarks2: Property is zoned commercial, so this condo is eligible as a short term rental. Not restricted like residential properties. HOA dues are $855 per month, but cover practically everything. The property calendar is viewable here: https://www.bendriversiderentals.com/509690/, Please text Andy to confirm availability. Sellers will look at all offers. → ies. HOA dues are $1255 per m
ListPrice: 325000.00 → 315000.00
Current Rent: 2500.00 → 2000.00
Association Fee: 855.00 → 1255.00
Assessment YN: N → Y
ListPrice: 345000.00 → 325000.00
Public Remarks2: Awesome Deschutes River views from this second floor Condo. Currently a Short Term Rental. One ''lockoff'' bedroom, 2 full bathrooms, plus a queen murphy bed. Plenty of storage, generous kitchen with an peninsula and granite countertops. West side location, walking distance to downtown, river trail and Pioneer park. This vacation rental comes furnished and ''turnkey'' HOA dues cover practically everything: Indoor pool, Internet, Cable tv, utilities, exterior maintenance and snow removal. → nd snow removal. New $7K heati
CCR's YN: N → Y
We pull climate risk data from FEMA flood maps, the Deschutes County wildland-urban interface map, and NOAA heat trends. Detailed scoring for this property is on request.
Get the climate reportWe compute vacation rental projections from comparable short-term rentals in the same community, weighted by bed count, view, and amenities. A custom projection for this property is on request.
Get the rental projection
