$70,233
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$23,401
Profit
Revenue
$70,233
Operating Expenses
$22,210
Operating Income
$48,023
Mortgage & Taxes
$24,622
Profit (Cash Flow)
$23,401
$92,200
Cash Investment
Down Payment
$73,000
Renos & Furnishing
$8,250
Closing Costs
$10,950
Total
$92,200
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.38%
Cap Rate
13.15%
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
$17,323
Deductible property tax
$3,613
Your total deduction
$13,898
Your adjusted annual income
$150,000 - $13,898 = $136,102
Taxes on $136,102 (30%)
$40,831
Your old tax bill
$45,000
Your new tax bill
$40,831
Estimated tax savings
$4,169
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com