$101,005
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$27,574
Profit
Revenue
$101,005
Operating Expenses
$26,211
Operating Income
$74,794
Mortgage & Taxes
$47,220
Profit (Cash Flow)
$27,574
$169,500
Cash Investment
Down Payment
$140,000
Renos & Furnishing
$8,500
Closing Costs
$21,000
Total
$169,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.26%
Cap Rate
10.68%
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
$33,223
Deductible property tax
$6,930
Your total deduction
$42,947
Your adjusted annual income
$150,000 - $42,947 = $107,053
Taxes on $107,053 (30%)
$32,116
Your old tax bill
$45,000
Your new tax bill
$32,116
Estimated tax savings
$12,884
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com