$49,461
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$13,828
Profit
Revenue
$49,461
Operating Expenses
$19,510
Operating Income
$29,951
Mortgage & Taxes
$43,779
Profit (Cash Flow)
-$13,828
$155,770
Cash Investment
Down Payment
$129,800
Renos & Furnishing
$6,500
Closing Costs
$19,470
Total
$155,770
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.87%
Cap Rate
4.61%
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
$30,802
Deductible property tax
$6,425
Your total deduction
$79,020
Your adjusted annual income
$150,000 - $79,020 = $70,980
Taxes on $70,980 (30%)
$21,294
Your old tax bill
$45,000
Your new tax bill
$21,294
Estimated tax savings
$23,706
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com