$64,677
Annual Revenue
Projected nightly rate is $233/night at 76% occupancy.
Top 101% of comparables
Top 101% of comparables
-$2,944
Profit
Revenue
$64,677
Operating Expenses
$22,088
Operating Income
$42,589
Mortgage & Taxes
$45,533
Profit (Cash Flow)
-$2,944
$162,250
Cash Investment
Down Payment
$135,000
Renos & Furnishing
$7,000
Closing Costs
$20,250
Total
$162,250
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.81%
Cap Rate
6.3%
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
$32,036
Deductible property tax
$6,682
Your total deduction
$70,781
Your adjusted annual income
$150,000 - $70,781 = $79,219
Taxes on $79,219 (30%)
$23,766
Your old tax bill
$45,000
Your new tax bill
$23,766
Estimated tax savings
$21,234
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com