1010 9th Ave S
Nashville, Tennessee, 37203-4730
4 bed • 4 bath • 6 guests • $675,000
Annual Revenue
$0
Profit (Cash Flow)
-$59,208
Cash on Cash Return
-35.6%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-35.61% 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
-35.61%
Cap Rate
-2.02%
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
$32,036
Deductible property tax
$6,682
Your total deduction
$158,639
Your adjusted annual income
$150,000 - $158,639 = -$8,639
Taxes on -$8,639 (30%)
-$2,591
Your old tax bill
$45,000
Your new tax bill
-$2,591
Estimated tax savings
$47,591
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