$90,288
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$19,937
Profit
Revenue
$90,288
Operating Expenses
$24,817
Operating Income
$65,471
Mortgage & Taxes
$45,533
Profit (Cash Flow)
$19,937
$164,125
Cash Investment
Down Payment
$135,000
Renos & Furnishing
$8,875
Closing Costs
$20,250
Total
$164,125
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.14%
Cap Rate
9.69%
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
$32,036
Deductible property tax
$6,682
Your total deduction
$48,158
Your adjusted annual income
$150,000 - $48,158 = $101,842
Taxes on $101,842 (30%)
$30,552
Your old tax bill
$45,000
Your new tax bill
$30,552
Estimated tax savings
$14,448
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com