$18,481
Annual Revenue
AirDNA projects $115/night at 44% occupancy ($18,481.34).
Top 101% of comparables
Top 101% of comparables
$4,614
Profit
Revenue
$18,481
Operating Expenses
$12,843
Operating Income
$5,639
Mortgage & Taxes
$1,025
Profit (Cash Flow)
$4,614
$91,000
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$39,500
Closing Costs
$1,500
Total
$91,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.07%
Cap Rate
11.27%
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
$0
Deductible property tax
$1,025
Your total deduction
$18,364
Your adjusted annual income
$150,000 - $18,364 = $131,636
Taxes on $131,636 (30%)
$39,491
Your old tax bill
$45,000
Your new tax bill
$39,491
Estimated tax savings
$5,509
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com