$112,313
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$16,553
Profit
Revenue
$112,313
Operating Expenses
$27,681
Operating Income
$84,632
Mortgage & Taxes
$101,185
Profit (Cash Flow)
-$16,553
$351,500
Cash Investment
Down Payment
$300,000
Renos & Furnishing
$6,500
Closing Costs
$45,000
Total
$351,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.7%
Cap Rate
5.64%
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
$71,192
Deductible property tax
$14,850
Your total deduction
$166,053
Your adjusted annual income
$150,000 - $166,053 = -$16,053
Taxes on -$16,053 (30%)
-$4,816
Your old tax bill
$45,000
Your new tax bill
-$4,816
Estimated tax savings
$49,816
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com