If you plan to operate this product, you still need to have cash to bring to the table as well as enough liquidity for rehabbing (you can get reimbursed through draws, but you start out using your own liquid).

That will pretty significantly reduce the net taxable income amount.The net taxable income is then run through the trust tax table, which actually tops out at 37%, but on a graduated scale.Your vague "profit" number makes it impossible to provide an accurate representation in this scenario, but I suspect the net taxable amount would be considerably less than how you are evaluating this.

Not saying you haven’t been successful running your business, but you likely left a lot of money on the table by lacking financial fluency. take the time to learn more about general investment fundamentals and you’ll see the benefits in your primary business too.  

They also have a table that provides rent ranges based on bedrooms/baths and sq footage.

I have a foreign client who is completing a 1031 exchange, and has decided to bring extra cash to the closing table to replenish the "withheld" FIRPTA amount on the sale of the relinquished property.

I've invested in A through C class assets and they all bring different challenges to the table. 

In any event, it sounds like a good price, assuming that the compliance is in order and that nothing is being left on the table.

I actually read somewhere recently that hosts should aim for a review average between of 4.6 and 4.8 ( or something like that) because only 5 star reviews means you are leaving money on the table and giving in to guests demands too often. 

We plan to move into this unit, so finding a new tenant is off the table.

I bring many resources to the table.