$94,963
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$34,123
Profit
Revenue
$94,963
Operating Expenses
$25,425
Operating Income
$69,538
Mortgage & Taxes
$35,415
Profit (Cash Flow)
$34,123
$125,000
Cash Investment
Down Payment
$105,000
Renos & Furnishing
$4,250
Closing Costs
$15,750
Total
$125,000
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
27.29%
Cap Rate
13.24%
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
$24,917
Deductible property tax
$5,197
Your total deduction
$18,474
Your adjusted annual income
$150,000 - $18,474 = $131,526
Taxes on $131,526 (30%)
$39,458
Your old tax bill
$45,000
Your new tax bill
$39,458
Estimated tax savings
$5,542
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com