$94,803
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$22,179
Profit
Revenue
$94,803
Operating Expenses
$25,404
Operating Income
$69,398
Mortgage & Taxes
$47,220
Profit (Cash Flow)
$22,179
$171,500
Cash Investment
Down Payment
$140,000
Renos & Furnishing
$10,500
Closing Costs
$21,000
Total
$171,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.93%
Cap Rate
9.91%
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
$33,223
Deductible property tax
$6,930
Your total deduction
$48,618
Your adjusted annual income
$150,000 - $48,618 = $101,382
Taxes on $101,382 (30%)
$30,415
Your old tax bill
$45,000
Your new tax bill
$30,415
Estimated tax savings
$14,585
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com