$38,248
Annual Revenue
Projected nightly rate is $154/night at 68% occupancy.
Top 101% of comparables
Top 101% of comparables
$24,276
Profit
Revenue
$38,248
Operating Expenses
$13,972
Operating Income
$24,276
Mortgage & Taxes
$0
Profit (Cash Flow)
$24,276
$4,250
Cash Investment
Down Payment
$0
Renos & Furnishing
$4,250
Closing Costs
$0
Total
$4,250
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
571.2%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$23,690
Your adjusted annual income
$150,000 - -$23,690 = $173,690
Taxes on $173,690 (30%)
$52,107
Your old tax bill
$45,000
Your new tax bill
$52,107
Estimated tax savings
-$7,107
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com