$39,826
Annual Revenue
Projected nightly rate is $188/night at 58% occupancy.
Top 101% of comparables
Top 101% of comparables
$8,651
Profit
Revenue
$39,826
Operating Expenses
$18,257
Operating Income
$21,569
Mortgage & Taxes
$12,918
Profit (Cash Flow)
$8,651
$54,795
Cash Investment
Down Payment
$38,300
Renos & Furnishing
$10,750
Closing Costs
$5,745
Total
$54,795
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.78%
Cap Rate
11.26%
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
$9,089
Deductible property tax
$1,896
Your total deduction
$11,804
Your adjusted annual income
$150,000 - $11,804 = $138,196
Taxes on $138,196 (30%)
$41,459
Your old tax bill
$45,000
Your new tax bill
$41,459
Estimated tax savings
$3,541
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com