$50,952
Annual Revenue
Projected nightly rate is $225/night at 62% occupancy.
Top 101% of comparables
Top 101% of comparables
$9,743
Profit
Revenue
$50,952
Operating Expenses
$20,304
Operating Income
$30,648
Mortgage & Taxes
$20,905
Profit (Cash Flow)
$9,743
$77,777
Cash Investment
Down Payment
$61,980
Renos & Furnishing
$6,500
Closing Costs
$9,297
Total
$77,777
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.52%
Cap Rate
9.88%
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
$14,708
Deductible property tax
$3,068
Your total deduction
$21,855
Your adjusted annual income
$150,000 - $21,855 = $128,145
Taxes on $128,145 (30%)
$38,443
Your old tax bill
$45,000
Your new tax bill
$38,443
Estimated tax savings
$6,557
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com