BNBCalc.com Investment Analysis Report of 1002B Woodmont Blvd, Nashville, TN 37204, USA

5 bed • 5 bath • 12 guests • $1,550,000

BNB

Calc

Return Metrics

17.76% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.76%

Cap Rate

11.09%

Return on Investment

34.45%

Annual Revenue

$241,061

AirDNA projects $735/night at 60% occupancy ($161,072).

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,760

Annual Expenses

$69,123

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,709

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,009

Management & Platform Fees

$2,591

Platform Fee (i.e. Airbnb)

$603

Property Manager Fee

$1,989

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$73,565

Deductible property tax

$17,050

Est. Depreciation Value

$722,354

Profit on this property

$171,938

Your total deduction

$641,031

So, your new taxable income is your previous income minus your total deduction ($150,000 - $641,031)

-$491,031

Your old tax bill

$45,000

Your new tax bill

-$147,309

Estimated tax savings

$192,309

1002B Woodmont Blvd Nashville, Tennessee, 37204-3236

5 bed • 5 bath • 12 guests • $1,550,000

Annual Revenue

$241,061

Profit (Cash Flow)

$65,678

Cap Rate

11.1%

Annual Revenue

$241,061

AirDNA projects $735/night at 60% occupancy ($161,073)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.76% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.76%

Cap Rate

11.09%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$73,565

Deductible property tax

$17,050

Your total deduction

$149,015

Your adjusted annual income

$150,000 - $149,015 = $985

Taxes on $985 (30%)

$296

Your old tax bill

$45,000

Your new tax bill

$296

Estimated tax savings

$44,704

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 reccomend LearnLikeACPA.com