$94,671
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$11,946
Profit
Revenue
$94,671
Operating Expenses
$25,387
Operating Income
$69,284
Mortgage & Taxes
$57,338
Profit (Cash Flow)
$11,946
$201,750
Cash Investment
Down Payment
$170,000
Renos & Furnishing
$6,250
Closing Costs
$25,500
Total
$201,750
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.92%
Cap Rate
8.15%
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
$40,342
Deductible property tax
$8,415
Your total deduction
$73,125
Your adjusted annual income
$150,000 - $73,125 = $76,875
Taxes on $76,875 (30%)
$23,063
Your old tax bill
$45,000
Your new tax bill
$23,063
Estimated tax savings
$21,937
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com