$93,831
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$23,424
Profit
Revenue
$93,831
Operating Expenses
$25,278
Operating Income
$68,553
Mortgage & Taxes
$45,129
Profit (Cash Flow)
$23,424
$162,870
Cash Investment
Down Payment
$133,800
Renos & Furnishing
$9,000
Closing Costs
$20,070
Total
$162,870
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.38%
Cap Rate
10.24%
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
$31,751
Deductible property tax
$6,623
Your total deduction
$44,094
Your adjusted annual income
$150,000 - $44,094 = $105,906
Taxes on $105,906 (30%)
$31,772
Your old tax bill
$45,000
Your new tax bill
$31,772
Estimated tax savings
$13,228
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com