$115,052
Annual Revenue
AirDNA projects $415/night at 67% occupancy ($101,556.09).
Top 101% of comparables
Top 101% of comparables
$29,876
Profit
Revenue
$115,052
Operating Expenses
$27,737
Operating Income
$87,315
Mortgage & Taxes
$57,439
Profit (Cash Flow)
$29,876
$80,500
Cash Investment
Down Payment
$35,000
Renos & Furnishing
$24,500
Closing Costs
$21,000
Total
$80,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
5.8%
Revenue Appreciation
0%
Cash on Cash Return
37.11%
Cap Rate
12.47%
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
$42,783
Deductible property tax
$7,000
Your total deduction
$125,613
Your adjusted annual income
$150,000 - $125,613 = $24,387
Taxes on $24,387 (30%)
$7,316
Your old tax bill
$45,000
Your new tax bill
$7,316
Estimated tax savings
$37,684