$119,884
Annual Revenue
Projected nightly rate is $521/night at 63% occupancy.
Top 101% of comparables
Top 101% of comparables
$36,357
Profit
Revenue
$119,884
Operating Expenses
$28,665
Operating Income
$91,219
Mortgage & Taxes
$54,863
Profit (Cash Flow)
$36,357
$106,700
Cash Investment
Down Payment
$74,000
Renos & Furnishing
$10,500
Closing Costs
$22,200
Total
$106,700
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
34.07%
Cap Rate
12.32%
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
$33,516
Deductible property tax
$8,140
Your total deduction
$32,667
Your adjusted annual income
$150,000 - $32,667 = $117,333
Taxes on $117,333 (30%)
$35,200
Your old tax bill
$45,000
Your new tax bill
$35,200
Estimated tax savings
$9,800
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com