$23,525
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$12,850
Profit
Revenue
$23,525
Operating Expenses
$16,138
Operating Income
$7,387
Mortgage & Taxes
$20,237
Profit (Cash Flow)
-$12,850
$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
-17.07%
Cap Rate
2.46%
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
$43,433
Your adjusted annual income
$150,000 - $43,433 = $106,567
Taxes on $106,567 (30%)
$31,970
Your old tax bill
$45,000
Your new tax bill
$31,970
Estimated tax savings
$13,030
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com