$42,587
Annual Revenue
Projected nightly rate is $206/night at 53% occupancy.
Top 101% of comparables
Top 101% of comparables
$10,217
Profit
Revenue
$42,587
Operating Expenses
$19,216
Operating Income
$23,371
Mortgage & Taxes
$13,154
Profit (Cash Flow)
$10,217
$51,100
Cash Investment
Down Payment
$39,000
Renos & Furnishing
$6,250
Closing Costs
$5,850
Total
$51,100
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.99%
Cap Rate
11.98%
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
$9,255
Deductible property tax
$1,930
Your total deduction
$9,964
Your adjusted annual income
$150,000 - $9,964 = $140,036
Taxes on $140,036 (30%)
$42,011
Your old tax bill
$45,000
Your new tax bill
$42,011
Estimated tax savings
$2,989
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com