BNBCalc.com Investment Analysis Report of 1004 Southside Ave, Bristol, TN 37620, USA

3 bed • 3 bath • 9 guests • $950,000

BNB

Calc

Return Metrics

-20.71% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.71%

Cap Rate

1.79%

Return on Investment

-4.06%

Annual Revenue

$35,283

AirDNA projects $140/night at 69% occupancy ($35,282).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,522

Annual Expenses

$18,267

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$994

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$294

Management & Platform Fees

$88

Platform Fee (i.e. Airbnb)

$88

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

$45,088

Deductible property tax

$9,405

Est. Depreciation Value

$443,136

Profit on this property

$17,016

Your total deduction

$480,613

So, your new taxable income is your previous income minus your total deduction ($150,000 - $480,613)

-$330,613

Your old tax bill

$45,000

Your new tax bill

-$99,184

Estimated tax savings

$144,184

1004 Southside Ave Bristol, Tennessee, 37620-3635

3 bed • 3 bath • 9 guests • $950,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$35,283

Profit (Cash Flow)

-$47,064

Cap Rate

1.8%

Annual Revenue

$35,283

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

Revenue Appreciation

Cash on Cash Return

-20.71%

Cap Rate

1.79%

Return on Investment

-4.06%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$178,773

Your adjusted annual income

$150,000 - $178,773 = -$28,773

Taxes on -$28,773 (30%)

-$8,632

Your old tax bill

$45,000

Your new tax bill

-$8,632

Estimated tax savings

$53,632

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