$23,266
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$9,493
Profit
Revenue
$23,266
Operating Expenses
$7,838
Operating Income
$15,428
Mortgage & Taxes
$5,935
Profit (Cash Flow)
$9,493
$22,250
Cash Investment
Down Payment
$19,000
Renos & Furnishing
$400
Closing Costs
$2,850
Total
$22,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
42.66%
Cap Rate
16.24%
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
$3,741
Deductible property tax
$1,045
Your total deduction
-$216
Your adjusted annual income
$150,000 - -$216 = $150,216
Taxes on $150,216 (30%)
$45,065
Your old tax bill
$45,000
Your new tax bill
$45,065
Estimated tax savings
-$65
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com