$68,461
Annual Revenue
Projected nightly rate is $264/night at 71% occupancy.
Top 101% of comparables
Top 101% of comparables
$8,368
Profit
Revenue
$68,461
Operating Expenses
$21,980
Operating Income
$46,481
Mortgage & Taxes
$38,113
Profit (Cash Flow)
$8,368
$142,950
Cash Investment
Down Payment
$113,000
Renos & Furnishing
$13,000
Closing Costs
$16,950
Total
$142,950
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.85%
Cap Rate
8.22%
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
$26,815
Deductible property tax
$5,593
Your total deduction
$49,399
Your adjusted annual income
$150,000 - $49,399 = $100,601
Taxes on $100,601 (30%)
$30,180
Your old tax bill
$45,000
Your new tax bill
$30,180
Estimated tax savings
$14,820
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com