$59,980
Annual Revenue
AirDNA projects $322/night at 51% occupancy ($59,980.36).
Top 101% of comparables
Top 101% of comparables
$8,343
Profit
Revenue
$59,980
Operating Expenses
$20,877
Operating Income
$39,103
Mortgage & Taxes
$30,760
Profit (Cash Flow)
$8,343
$113,380
Cash Investment
Down Payment
$91,200
Renos & Furnishing
$8,500
Closing Costs
$13,680
Total
$113,380
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.35%
Cap Rate
8.57%
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
$21,642
Deductible property tax
$4,514
Your total deduction
$91,093
Your adjusted annual income
$150,000 - $91,093 = $58,907
Taxes on $58,907 (30%)
$17,672
Your old tax bill
$45,000
Your new tax bill
$17,672
Estimated tax savings
$27,328
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com