Asset Burn HUD v70.0
● Cashflow: property.hud.cashflow.neutral
Net yield
0.00%
Cap rate
Monthly OpEx
$2,589.70
ExpenseMaintenance tax
Tax shield
$0.00per year
Depreciation offset
Foreign Owner Tax
Foreign owner taxation model
Policy zone property.city.tokyo.vacancy_desc
200 days
Penalty after 180 daysSafe zone
Cost Stack
property.city.tokyo.name foreign owner profile
Annual OpEx
$31,076.40
OpEx ratio 74.0%
Property tax$7,000.00
Income WHT$8,576.40
Management$10,500.00
Maintenance$5,000.00
Tax logic Burn_{mo} = \frac{(500000 \cdot 1.4\%_{tax}) + (42000 \cdot 20.42\%_{inc}) + 0_{vac}}{12}
Tax Leak
Potential savings $2,572.92.
Sinking Fund
Set aside $5,000.00 annually.
Sponsored