$40,127
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $166/night at 61% occupancy.Projected nightly rate is $122/night at 79% occupancy.
Top 51% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
$5,277
Profit
Revenue
$40,127
Operating Expenses
$18,297
Operating Income
$21,830
Mortgage & Taxes
$16,554
Profit (Cash Flow)
$5,277
$64,942
Cash Investment
Down Payment
$49,080
Renos & Furnishing
$8,500
Closing Costs
$7,362
Total
$64,942
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.12%
Cap Rate
8.89%
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
$11,647
Deductible property tax
$2,429
Your total deduction
$20,208
Your adjusted annual income
$150,000 - $20,208 = $129,792
Taxes on $129,792 (30%)
$38,938
Your old tax bill
$45,000
Your new tax bill
$38,938
Estimated tax savings
$6,062
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com