$26,385
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$1,862
Profit
Revenue
$26,385
Operating Expenses
$16,510
Operating Income
$9,875
Mortgage & Taxes
$11,737
Profit (Cash Flow)
-$1,862
$48,270
Cash Investment
Down Payment
$34,800
Renos & Furnishing
$8,250
Closing Costs
$5,220
Total
$48,270
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.85%
Cap Rate
5.67%
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
$8,258
Deductible property tax
$1,723
Your total deduction
$20,239
Your adjusted annual income
$150,000 - $20,239 = $129,761
Taxes on $129,761 (30%)
$38,928
Your old tax bill
$45,000
Your new tax bill
$38,928
Estimated tax savings
$6,072
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com