$67,289
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$4,253
Profit
Revenue
$67,289
Operating Expenses
$22,668
Operating Income
$44,621
Mortgage & Taxes
$40,369
Profit (Cash Flow)
$4,253
$83,975
Cash Investment
Down Payment
$59,400
Renos & Furnishing
$8,375
Closing Costs
$16,200
Total
$83,975
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.06%
Cap Rate
8.26%
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
$25,146
Deductible property tax
$5,940
Your total deduction
$46,569
Your adjusted annual income
$150,000 - $46,569 = $103,431
Taxes on $103,431 (30%)
$31,029
Your old tax bill
$45,000
Your new tax bill
$31,029
Estimated tax savings
$13,971
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com