$39,030
Annual Revenue
AirDNA projects $274/night at 39% occupancy ($39,029.97).
Top 101% of comparables
Top 101% of comparables
-$8,130
Profit
Revenue
$39,030
Operating Expenses
$18,154
Operating Income
$20,876
Mortgage & Taxes
$29,006
Profit (Cash Flow)
-$8,130
$107,150
Cash Investment
Down Payment
$86,000
Renos & Furnishing
$8,250
Closing Costs
$12,900
Total
$107,150
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.58%
Cap Rate
4.85%
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
$20,408
Deductible property tax
$4,257
Your total deduction
$101,967
Your adjusted annual income
$150,000 - $101,967 = $48,033
Taxes on $48,033 (30%)
$14,410
Your old tax bill
$45,000
Your new tax bill
$14,410
Estimated tax savings
$30,590