$103,510
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$39,873
Profit
Revenue
$103,510
Operating Expenses
$26,536
Operating Income
$76,974
Mortgage & Taxes
$37,101
Profit (Cash Flow)
$39,873
$135,250
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$8,750
Closing Costs
$16,500
Total
$135,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
29.48%
Cap Rate
13.99%
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
$26,104
Deductible property tax
$5,445
Your total deduction
$15,822
Your adjusted annual income
$150,000 - $15,822 = $134,178
Taxes on $134,178 (30%)
$40,253
Your old tax bill
$45,000
Your new tax bill
$40,253
Estimated tax savings
$4,747
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com