$35,202
Annual Revenue
Projected nightly rate is $158/night at 61% occupancy.
Top 101% of comparables
Top 101% of comparables
-$1,342
Profit
Revenue
$35,202
Operating Expenses
$17,656
Operating Income
$17,546
Mortgage & Taxes
$18,888
Profit (Cash Flow)
-$1,342
$72,900
Cash Investment
Down Payment
$56,000
Renos & Furnishing
$8,500
Closing Costs
$8,400
Total
$72,900
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.84%
Cap Rate
6.26%
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
$13,289
Deductible property tax
$2,772
Your total deduction
$30,254
Your adjusted annual income
$150,000 - $30,254 = $119,746
Taxes on $119,746 (30%)
$35,924
Your old tax bill
$45,000
Your new tax bill
$35,924
Estimated tax savings
$9,076
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com