$41,221
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$18,366
Profit
Revenue
$41,221
Operating Expenses
$18,439
Operating Income
$22,783
Mortgage & Taxes
$41,149
Profit (Cash Flow)
-$18,366
$149,175
Cash Investment
Down Payment
$122,000
Renos & Furnishing
$8,875
Closing Costs
$18,300
Total
$149,175
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.31%
Cap Rate
3.73%
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
$28,951
Deductible property tax
$6,039
Your total deduction
$80,022
Your adjusted annual income
$150,000 - $80,022 = $69,978
Taxes on $69,978 (30%)
$20,993
Your old tax bill
$45,000
Your new tax bill
$20,993
Estimated tax savings
$24,007
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com