$29,245
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$7,874
Profit
Revenue
$29,245
Operating Expenses
$16,882
Operating Income
$12,363
Mortgage & Taxes
$20,237
Profit (Cash Flow)
-$7,874
$75,250
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$6,250
Closing Costs
$9,000
Total
$75,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.46%
Cap Rate
4.12%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$38,457
Your adjusted annual income
$150,000 - $38,457 = $111,543
Taxes on $111,543 (30%)
$33,463
Your old tax bill
$45,000
Your new tax bill
$33,463
Estimated tax savings
$11,537
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com