$63,381
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$10,019
Profit
Revenue
$63,381
Operating Expenses
$21,320
Operating Income
$42,061
Mortgage & Taxes
$32,042
Profit (Cash Flow)
$10,019
$115,500
Cash Investment
Down Payment
$95,000
Renos & Furnishing
$6,250
Closing Costs
$14,250
Total
$115,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.67%
Cap Rate
8.85%
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
$22,544
Deductible property tax
$4,703
Your total deduction
$37,901
Your adjusted annual income
$150,000 - $37,901 = $112,099
Taxes on $112,099 (30%)
$33,630
Your old tax bill
$45,000
Your new tax bill
$33,630
Estimated tax savings
$11,370
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com