$68,958
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$23,978
Profit
Revenue
$68,958
Operating Expenses
$22,045
Operating Income
$46,914
Mortgage & Taxes
$22,935
Profit (Cash Flow)
$23,978
$86,700
Cash Investment
Down Payment
$68,000
Renos & Furnishing
$8,500
Closing Costs
$10,200
Total
$86,700
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
27.65%
Cap Rate
13.79%
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
$16,137
Deductible property tax
$3,366
Your total deduction
$10,878
Your adjusted annual income
$150,000 - $10,878 = $139,122
Taxes on $139,122 (30%)
$41,737
Your old tax bill
$45,000
Your new tax bill
$41,737
Estimated tax savings
$3,263
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com