$47,664
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$731
Profit
Revenue
$47,664
Operating Expenses
$19,276
Operating Income
$28,388
Mortgage & Taxes
$27,657
Profit (Cash Flow)
$731
$102,550
Cash Investment
Down Payment
$82,000
Renos & Furnishing
$8,250
Closing Costs
$12,300
Total
$102,550
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.71%
Cap Rate
6.92%
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
$19,459
Deductible property tax
$4,059
Your total deduction
$41,026
Your adjusted annual income
$150,000 - $41,026 = $108,974
Taxes on $108,974 (30%)
$32,692
Your old tax bill
$45,000
Your new tax bill
$32,692
Estimated tax savings
$12,308
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com