$57,705
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$12,502
Profit
Revenue
$57,705
Operating Expenses
$20,582
Operating Income
$37,123
Mortgage & Taxes
$24,622
Profit (Cash Flow)
$12,502
$92,450
Cash Investment
Down Payment
$73,000
Renos & Furnishing
$8,500
Closing Costs
$10,950
Total
$92,450
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.52%
Cap Rate
10.17%
STR 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 est deduction will be...
Deductible mortgage interest
$17,323
Deductible property tax
$3,613
Your total deduction
$24,831
Your adjusted annual income
$150,000 - $24,831 = $125,169
Taxes on $125,169 (30%)
$37,551
Your old tax bill
$45,000
Your new tax bill
$37,551
Estimated tax savings
$7,449
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com