$48,008
Annual Revenue
AirDNA projects $212/night at 62% occupancy ($48,007.67).
Top 101% of comparables
Top 101% of comparables
-$1,669
Profit
Revenue
$48,008
Operating Expenses
$19,321
Operating Income
$28,687
Mortgage & Taxes
$30,356
Profit (Cash Flow)
-$1,669
$112,000
Cash Investment
Down Payment
$90,000
Renos & Furnishing
$8,500
Closing Costs
$13,500
Total
$112,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.49%
Cap Rate
6.37%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$99,830
Your adjusted annual income
$150,000 - $99,830 = $50,170
Taxes on $50,170 (30%)
$15,051
Your old tax bill
$45,000
Your new tax bill
$15,051
Estimated tax savings
$29,949
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com