$450,000
120 Linda
Shady Cove, OR 97539 · Manzanita Hills
Active42 days on market$181/sqft
Facts
Listing courtesy of eXp Realty, LLC, agent Nickolas Shivers
Data last updated June 22, 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.
Two kitchens & possible Dual Living in Shady Cove! Opportunity to embrace small-town lifestyle on iconic Rogue River. World-class salmon & steelhead fishing, rafting, kayaking & year-round scenic beauty, Short drive from Crater Lake National Park & hiking trails. 3-bedroom, 3.5-bathroom w/ daylight basement. Fully approved & ready to operate as Airbnb or VRBO for investment or dual-living property. Can accommodate up to 8 guest. Two fully equipped living spaces, each w/ kitchen, dining area & living room. Vaulted ceilings & 10-foot ceilings on both levels. Main kitchen w/ custom counters & SS appliances. Dining area opens to deck. Primary suite on main level w/ ensuite bathroom w/ jetted tub & double walk-in closets. Lower level w/ separate entrance, 2 bedrooms, remote-controlled gas stove, laundry. Washer/ dryer setups on both levels. Covered front porch & both front & back decks. Turnkey, state approved, short-term rental, income-producing property, or dual-living.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $360,000 · $90,000 down · 30 year term
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 $2,250 ($1,925–$2,600) · starting estimate. Edit to your own number.
At $450,000 with 25% down, this property runs $1,038 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.
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
