107 Mechanic St N
Lynchburg, Tennessee, 37352-8348
5 bed • 5 bath • 13 guests • $419,000
Annual Revenue
$143,431
Profit (Cash Flow)
$106,245
Cash on Cash Return
23.9%
Annual Revenue
AirDNA projects $756/night at 46% occupancy ($127,017).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.88% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.88%
Cap Rate
26.45%
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
$0
Deductible property tax
$4,609
Your total deduction
-$36,186
Your adjusted annual income
$150,000 - -$36,186 = $186,186
Taxes on $186,186 (30%)
$55,855
Your old tax bill
$45,000
Your new tax bill
$55,855
Estimated tax savings
-$10,855
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