1001 Williams Dr White Bluff, Tennessee, 37187-4904
2 bed • 1.5 bath • 6 guests • $225,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$35,706
Profit (Cash Flow)
$2,216
Cap Rate
7.7%
Annual Revenue
AirDNA projects $188/night at 52% occupancy ($35,706).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.81% cash on cash return is a fair return over the next 1 year
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.81%
Cap Rate
7.72%
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
$10,679
Deductible property tax
$2,228
Your total deduction
$29,813
Your adjusted annual income
$150,000 - $29,813 = $120,187
Taxes on $120,187 (30%)
$36,056
Your old tax bill
$45,000
Your new tax bill
$36,056
Estimated tax savings
$8,944
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com