$66,394
Annual Revenue
AirDNA projects $298/night at 61% occupancy ($66,394.05).
Top 101% of comparables
Top 101% of comparables
$6,570
Profit
Revenue
$66,394
Operating Expenses
$21,711
Operating Income
$44,683
Mortgage & Taxes
$38,113
Profit (Cash Flow)
$6,570
$138,450
Cash Investment
Down Payment
$113,000
Renos & Furnishing
$8,500
Closing Costs
$16,950
Total
$138,450
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.74%
Cap Rate
7.9%
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
$26,815
Deductible property tax
$5,593
Your total deduction
$116,025
Your adjusted annual income
$150,000 - $116,025 = $33,975
Taxes on $33,975 (30%)
$10,193
Your old tax bill
$45,000
Your new tax bill
$10,193
Estimated tax savings
$34,807
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com