$37,255
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$6,302
Profit
Revenue
$37,255
Operating Expenses
$17,923
Operating Income
$19,332
Mortgage & Taxes
$25,634
Profit (Cash Flow)
-$6,302
$95,900
Cash Investment
Down Payment
$76,000
Renos & Furnishing
$8,500
Closing Costs
$11,400
Total
$95,900
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.57%
Cap Rate
5.08%
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
$18,035
Deductible property tax
$3,762
Your total deduction
$45,121
Your adjusted annual income
$150,000 - $45,121 = $104,879
Taxes on $104,879 (30%)
$31,464
Your old tax bill
$45,000
Your new tax bill
$31,464
Estimated tax savings
$13,536
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com