$78,224
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$29,004
Profit
Revenue
$78,224
Operating Expenses
$23,249
Operating Income
$54,975
Mortgage & Taxes
$25,971
Profit (Cash Flow)
$29,004
$99,050
Cash Investment
Down Payment
$77,000
Renos & Furnishing
$10,500
Closing Costs
$11,550
Total
$99,050
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
29.28%
Cap Rate
14.27%
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
$18,272
Deductible property tax
$3,811
Your total deduction
$10,586
Your adjusted annual income
$150,000 - $10,586 = $139,414
Taxes on $139,414 (30%)
$41,824
Your old tax bill
$45,000
Your new tax bill
$41,824
Estimated tax savings
$3,176
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com