$56,375
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$15,730
Profit
Revenue
$56,375
Operating Expenses
$20,409
Operating Income
$35,967
Mortgage & Taxes
$20,237
Profit (Cash Flow)
$15,730
$77,750
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$8,750
Closing Costs
$9,000
Total
$77,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.23%
Cap Rate
11.98%
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
$15,198
Your adjusted annual income
$150,000 - $15,198 = $134,802
Taxes on $134,802 (30%)
$40,440
Your old tax bill
$45,000
Your new tax bill
$40,440
Estimated tax savings
$4,560
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com