$49,133
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$16,174
Profit
Revenue
$49,133
Operating Expenses
$19,467
Operating Income
$29,665
Mortgage & Taxes
$13,491
Profit (Cash Flow)
$16,174
$52,500
Cash Investment
Down Payment
$40,000
Renos & Furnishing
$6,500
Closing Costs
$6,000
Total
$52,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
30.8%
Cap Rate
14.83%
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
$9,492
Deductible property tax
$1,980
Your total deduction
$4,537
Your adjusted annual income
$150,000 - $4,537 = $145,463
Taxes on $145,463 (30%)
$43,639
Your old tax bill
$45,000
Your new tax bill
$43,639
Estimated tax savings
$1,361
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com