
Listing courtesy of Real Broker, agent Sarah Willis
Data last updated June 19, 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.
Wake up, grab a kayak, and walk one block to the Deschutes. Come home to a hot tub and a property that already has 140+ five-star reviews doing the work for you. This fully furnished 2BD/1.5BA in River Meadows has been thoughtfully maintained -- newer carpet, windows, cedar deck, pellet stove, and refreshed bath. Active Airbnb Guest Favorite grossing $38-40K annually, listing and furnishings transfer with sale. Pet friendly, single car garage, and a boat launch steps away. Four seasons of demand -- skiing at Mt. Bachelor, summer float trips, fall hiking into the Deschutes National Forest. Community pool, tennis, pickleball, fitness center, marina, and RV/boat storage -- HOA covers sewer too. 20 min to Mt. Bachelor, 12 min to Sunriver, 25 min to Bend. The hard part is already done.
A rough estimate, not a quote. A real number comes from a lender.
Loan amount $344,000 · $86,000 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 $1,667 ($1,500–$1,925) · HUD Fair Market Rent (FY2025), Deschutes County, 2BR. Edit to your own number.
At $429,900 with 25% down, this property runs $1,351 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 projectionBrowse current listings with a full video tour. See the flow, the light, and the lot before you book a showing.