1004 Southside Ave
Bristol, Tennessee, 37620-3635
3 bed • 3 bath • 9 guests • $950,000
Annual Revenue
$35,282
Profit (Cash Flow)
-$47,064
Cash on Cash Return
-20.7%
Annual Revenue
AirDNA projects $140/night at 69% occupancy ($35,282).
Occupancy Rate
Avg Daily Rate
Return Metrics
-20.71% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-20.71%
Cap Rate
1.79%
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
$45,087
Deductible property tax
$9,405
Your total deduction
$182,693
Your adjusted annual income
$150,000 - $182,693 = -$32,693
Taxes on -$32,693 (30%)
-$9,807
Your old tax bill
$45,000
Your new tax bill
-$9,807
Estimated tax savings
$54,807
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