$51,156
Annual Revenue
AirDNA projects $298/night at 47% occupancy ($51,156.07).
Top 101% of comparables
Top 101% of comparables
$21,104
Profit
Revenue
$51,156
Operating Expenses
$12,455
Operating Income
$38,701
Mortgage & Taxes
$17,597
Profit (Cash Flow)
$21,104
$2,301
Cash Investment
Down Payment
$0
Renos & Furnishing
$2,301
Closing Costs
$0
Total
$2,301
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
917.18%
Cap Rate
18%
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
$12,755
Deductible property tax
$2,129
Your total deduction
-$30
Your adjusted annual income
$150,000 - -$30 = $150,030
Taxes on $150,030 (30%)
$45,009
Your old tax bill
$45,000
Your new tax bill
$45,009
Estimated tax savings
-$9
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com