$27,116
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$2,981
Profit
Revenue
$27,116
Operating Expenses
$16,605
Operating Income
$10,511
Mortgage & Taxes
$13,491
Profit (Cash Flow)
-$2,981
$50,250
Cash Investment
Down Payment
$40,000
Renos & Furnishing
$4,250
Closing Costs
$6,000
Total
$50,250
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.93%
Cap Rate
5.25%
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
$9,492
Deductible property tax
$1,980
Your total deduction
$23,381
Your adjusted annual income
$150,000 - $23,381 = $126,619
Taxes on $126,619 (30%)
$37,986
Your old tax bill
$45,000
Your new tax bill
$37,986
Estimated tax savings
$7,014
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com