$52,405
Annual Revenue
AirDNA projects $211/night at 68% occupancy ($52,405.2).
Top 101% of comparables
Top 101% of comparables
-$1,148
Profit
Revenue
$52,405
Operating Expenses
$19,893
Operating Income
$32,513
Mortgage & Taxes
$33,661
Profit (Cash Flow)
-$1,148
$119,020
Cash Investment
Down Payment
$99,800
Renos & Furnishing
$4,250
Closing Costs
$14,970
Total
$119,020
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.96%
Cap Rate
6.51%
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
$23,683
Deductible property tax
$4,940
Your total deduction
$108,445
Your adjusted annual income
$150,000 - $108,445 = $41,555
Taxes on $41,555 (30%)
$12,466
Your old tax bill
$45,000
Your new tax bill
$12,466
Estimated tax savings
$32,534