$90,318
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$4,785
Profit
Revenue
$90,318
Operating Expenses
$24,821
Operating Income
$65,496
Mortgage & Taxes
$60,711
Profit (Cash Flow)
$4,785
$213,250
Cash Investment
Down Payment
$180,000
Renos & Furnishing
$6,250
Closing Costs
$27,000
Total
$213,250
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.24%
Cap Rate
7.27%
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
$42,715
Deductible property tax
$8,910
Your total deduction
$85,239
Your adjusted annual income
$150,000 - $85,239 = $64,761
Taxes on $64,761 (30%)
$19,428
Your old tax bill
$45,000
Your new tax bill
$19,428
Estimated tax savings
$25,572
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com