$43,099
Annual Revenue
AirDNA projects $450/night at 59% occupancy ($96,972.28).
Top 101% of comparables
Top 101% of comparables
$1,143
Profit
Revenue
$43,099
Operating Expenses
$18,683
Operating Income
$24,416
Mortgage & Taxes
$23,273
Profit (Cash Flow)
$1,143
$83,600
Cash Investment
Down Payment
$69,000
Renos & Furnishing
$4,250
Closing Costs
$10,350
Total
$83,600
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.36%
Cap Rate
7.07%
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
$16,374
Deductible property tax
$3,415
Your total deduction
$73,433
Your adjusted annual income
$150,000 - $73,433 = $76,567
Taxes on $76,567 (30%)
$22,970
Your old tax bill
$45,000
Your new tax bill
$22,970
Estimated tax savings
$22,030