$38,427
Annual Revenue
Projected nightly rate is $167/night at 63% occupancy.
Top 101% of comparables
Top 101% of comparables
$14,955
Profit
Revenue
$38,427
Operating Expenses
$18,076
Operating Income
$20,352
Mortgage & Taxes
$5,397
Profit (Cash Flow)
$14,955
$20,650
Cash Investment
Down Payment
$16,000
Renos & Furnishing
$2,250
Closing Costs
$2,400
Total
$20,650
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
72.42%
Cap Rate
25.43%
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
$3,797
Deductible property tax
$792
Your total deduction
-$6,719
Your adjusted annual income
$150,000 - -$6,719 = $156,719
Taxes on $156,719 (30%)
$47,016
Your old tax bill
$45,000
Your new tax bill
$47,016
Estimated tax savings
-$2,016
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com