$45,473
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$17,194
Profit
Revenue
$45,473
Operating Expenses
$16,811
Operating Income
$28,662
Mortgage & Taxes
$11,468
Profit (Cash Flow)
$17,194
$47,600
Cash Investment
Down Payment
$34,000
Renos & Furnishing
$8,500
Closing Costs
$5,100
Total
$47,600
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
36.12%
Cap Rate
16.85%
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
$8,068
Deductible property tax
$1,683
Your total deduction
$821
Your adjusted annual income
$150,000 - $821 = $149,179
Taxes on $149,179 (30%)
$44,754
Your old tax bill
$45,000
Your new tax bill
$44,754
Estimated tax savings
$246
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com