$172,760
Annual Revenue
AirDNA projects $429/night at 86% occupancy ($134,753.12).
Top 101% of comparables
Top 101% of comparables
$106,608
Profit
Revenue
$172,760
Operating Expenses
$25,583
Operating Income
$147,178
Mortgage & Taxes
$40,570
Profit (Cash Flow)
$106,608
$140,700
Cash Investment
Down Payment
$113,000
Renos & Furnishing
$10,750
Closing Costs
$16,950
Total
$140,700
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
75.76%
Cap Rate
26.04%
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
$29,170
Deductible property tax
$6,215
Your total deduction
$17,182
Your adjusted annual income
$150,000 - $17,182 = $132,818
Taxes on $132,818 (30%)
$39,846
Your old tax bill
$45,000
Your new tax bill
$39,846
Estimated tax savings
$5,154
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com