$115,074
Annual Revenue
AirDNA projects $534/night at 59% occupancy ($115,073.77).
Top 101% of comparables
Top 101% of comparables
$51,724
Profit
Revenue
$115,074
Operating Expenses
$28,040
Operating Income
$87,034
Mortgage & Taxes
$35,310
Profit (Cash Flow)
$51,724
$76,990
Cash Investment
Down Payment
$47,300
Renos & Furnishing
$15,500
Closing Costs
$14,190
Total
$76,990
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
67.18%
Cap Rate
18.4%
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
$25,255
Deductible property tax
$4,683
Your total deduction
$52,827
Your adjusted annual income
$150,000 - $52,827 = $97,173
Taxes on $97,173 (30%)
$29,152
Your old tax bill
$45,000
Your new tax bill
$29,152
Estimated tax savings
$15,848
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com