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
Cash on Cash Return
17.8%
Annual Revenue
AirDNA projects $735/night at 60% occupancy ($161,072).
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
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
$73,564
Deductible property tax
$17,050
Your total deduction
$154,950
Your adjusted annual income
$150,000 - $154,950 = -$4,950
Taxes on -$4,950 (30%)
-$1,485
Your old tax bill
$45,000
Your new tax bill
-$1,485
Estimated tax savings
$46,485
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