$113,814
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$36,020
Profit
Revenue
$113,814
Operating Expenses
$27,876
Operating Income
$85,938
Mortgage & Taxes
$49,918
Profit (Cash Flow)
$36,020
$180,825
Cash Investment
Down Payment
$148,000
Renos & Furnishing
$10,625
Closing Costs
$22,200
Total
$180,825
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.91%
Cap Rate
11.61%
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
$35,121
Deductible property tax
$7,326
Your total deduction
$38,757
Your adjusted annual income
$150,000 - $38,757 = $111,243
Taxes on $111,243 (30%)
$33,373
Your old tax bill
$45,000
Your new tax bill
$33,373
Estimated tax savings
$11,627
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com