$46,382
Annual Revenue
AirDNA projects $249/night at 51% occupancy ($46,382.33).
Top 101% of comparables
Top 101% of comparables
-$17,047
Profit
Revenue
$46,382
Operating Expenses
$19,110
Operating Income
$27,273
Mortgage & Taxes
$44,319
Profit (Cash Flow)
-$17,047
$161,860
Cash Investment
Down Payment
$131,400
Renos & Furnishing
$10,750
Closing Costs
$19,710
Total
$161,860
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.53%
Cap Rate
4.15%
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
$31,182
Deductible property tax
$6,504
Your total deduction
$159,863
Your adjusted annual income
$150,000 - $159,863 = -$9,863
Taxes on -$9,863 (30%)
-$2,959
Your old tax bill
$45,000
Your new tax bill
-$2,959
Estimated tax savings
$47,959
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com