$54,396
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$19,582
Profit
Revenue
$54,396
Operating Expenses
$18,351
Operating Income
$36,044
Mortgage & Taxes
$16,463
Profit (Cash Flow)
$19,582
$67,575
Cash Investment
Down Payment
$53,000
Renos & Furnishing
$6,625
Closing Costs
$7,950
Total
$67,575
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
28.97%
Cap Rate
13.6%
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
$10,669
Deductible property tax
$2,650
Your total deduction
$7,117
Your adjusted annual income
$150,000 - $7,117 = $142,883
Taxes on $142,883 (30%)
$42,865
Your old tax bill
$45,000
Your new tax bill
$42,865
Estimated tax savings
$2,135
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com