$21,860
Annual Revenue
AirDNA projects $105/night at 57% occupancy ($21,859.85).
Top 101% of comparables
Top 101% of comparables
-$11,938
Profit
Revenue
$21,860
Operating Expenses
$15,922
Operating Income
$5,938
Mortgage & Taxes
$17,876
Profit (Cash Flow)
-$11,938
$65,200
Cash Investment
Down Payment
$53,000
Renos & Furnishing
$4,250
Closing Costs
$7,950
Total
$65,200
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-18.3%
Cap Rate
2.24%
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
$12,577
Deductible property tax
$2,623
Your total deduction
$69,517
Your adjusted annual income
$150,000 - $69,517 = $80,483
Taxes on $80,483 (30%)
$24,145
Your old tax bill
$45,000
Your new tax bill
$24,145
Estimated tax savings
$20,855
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com