BNBCalc.com Investment Analysis Report of 1003 Summit Ave, Nashville, TN 37203, USA

4 bed • 4 bath • 12 guests • $850,000

BNB

Calc

Return Metrics

12.5% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.5%

Cap Rate

10%

Return on Investment

27.8%

Annual Revenue

$113,437

AirDNA projects $586/night at 53% occupancy ($113,437).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,369

Annual Expenses

$28,427

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,645

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$945

Management & Platform Fees

$284

Platform Fee (i.e. Airbnb)

$284

Property Manager Fee

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

$40,342

Deductible property tax

$8,415

Est. Depreciation Value

$407,991

Profit on this property

$85,011

Your total deduction

$371,738

So, your new taxable income is your previous income minus your total deduction ($150,000 - $371,738)

-$221,738

Your old tax bill

$45,000

Your new tax bill

-$66,521

Estimated tax savings

$111,521

1003 Summit Ave Nashville, Tennessee, 37203-4918

4 bed • 4 bath • 12 guests • $850,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$113,437

Profit (Cash Flow)

$27,675

Cap Rate

10.0%

Annual Revenue

$113,437

AirDNA projects $586/night at 53% occupancy ($113,437).

Occupancy Rate

Avg Daily Rate

Return Metrics

12.5% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.5%

Cap Rate

10%

Return on Investment

27.8%

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 est deduction will be...

Deductible mortgage interest

$40,342

Deductible property tax

$8,415

Your total deduction

$93,619

Your adjusted annual income

$150,000 - $93,619 = $56,381

Taxes on $56,381 (30%)

$16,914

Your old tax bill

$45,000

Your new tax bill

$16,914

Estimated tax savings

$28,086

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