$54,969
Annual Revenue
AirDNA projects $346/night at 65% occupancy ($82,143.37).
Top 101% of comparables
Top 101% of comparables
$20,749
Profit
Revenue
$54,969
Operating Expenses
$21,066
Operating Income
$33,903
Mortgage & Taxes
$13,154
Profit (Cash Flow)
$20,749
$55,350
Cash Investment
Down Payment
$39,000
Renos & Furnishing
$10,500
Closing Costs
$5,850
Total
$55,350
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
37.48%
Cap Rate
17.38%
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
$9,255
Deductible property tax
$1,930
Your total deduction
$23,832
Your adjusted annual income
$150,000 - $23,832 = $126,168
Taxes on $126,168 (30%)
$37,850
Your old tax bill
$45,000
Your new tax bill
$37,850
Estimated tax savings
$7,150
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com