$55,634
Annual Revenue
AirDNA projects $238/night at 64% occupancy ($55,633.96).
Top 101% of comparables
Top 101% of comparables
$10,474
Profit
Revenue
$55,634
Operating Expenses
$21,212
Operating Income
$34,422
Mortgage & Taxes
$23,947
Profit (Cash Flow)
$10,474
$88,150
Cash Investment
Down Payment
$71,000
Renos & Furnishing
$6,500
Closing Costs
$10,650
Total
$88,150
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.88%
Cap Rate
9.69%
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
$16,849
Deductible property tax
$3,514
Your total deduction
$66,902
Your adjusted annual income
$150,000 - $66,902 = $83,098
Taxes on $83,098 (30%)
$24,929
Your old tax bill
$45,000
Your new tax bill
$24,929
Estimated tax savings
$20,071
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com