$105,190
Annual Revenue
Projected nightly rate is $216/night at 64% occupancy.
Top 101% of comparables
Top 101% of comparables
$29,529
Profit
Revenue
$105,190
Operating Expenses
$26,755
Operating Income
$78,436
Mortgage & Taxes
$48,906
Profit (Cash Flow)
$29,529
$173,250
Cash Investment
Down Payment
$145,000
Renos & Furnishing
$6,500
Closing Costs
$21,750
Total
$173,250
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.04%
Cap Rate
10.81%
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
$34,409
Deductible property tax
$7,177
Your total deduction
$43,192
Your adjusted annual income
$150,000 - $43,192 = $106,808
Taxes on $106,808 (30%)
$32,042
Your old tax bill
$45,000
Your new tax bill
$32,042
Estimated tax savings
$12,958
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com