$70,309
Annual Revenue
AirDNA projects $185/night at 55% occupancy ($37,163.57).
Top 101% of comparables
Top 101% of comparables
$26,512
Profit
Revenue
$70,309
Operating Expenses
$20,660
Operating Income
$49,649
Mortgage & Taxes
$23,138
Profit (Cash Flow)
$26,512
$87,390
Cash Investment
Down Payment
$68,600
Renos & Furnishing
$8,500
Closing Costs
$10,290
Total
$87,390
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
30.33%
Cap Rate
14.47%
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
$16,279
Deductible property tax
$3,396
Your total deduction
$48,915
Your adjusted annual income
$150,000 - $48,915 = $101,085
Taxes on $101,085 (30%)
$30,325
Your old tax bill
$45,000
Your new tax bill
$30,325
Estimated tax savings
$14,675
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com