$126,521
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$37,968
Profit
Revenue
$126,521
Operating Expenses
$29,528
Operating Income
$96,993
Mortgage & Taxes
$59,025
Profit (Cash Flow)
$37,968
$207,750
Cash Investment
Down Payment
$175,000
Renos & Furnishing
$6,500
Closing Costs
$26,250
Total
$207,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.27%
Cap Rate
11.08%
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
$41,528
Deductible property tax
$8,663
Your total deduction
$49,614
Your adjusted annual income
$150,000 - $49,614 = $100,386
Taxes on $100,386 (30%)
$30,116
Your old tax bill
$45,000
Your new tax bill
$30,116
Estimated tax savings
$14,884
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com