1100 Joseph Ave
Nashville, Tennessee, 37207-5423
5 bed • 3 bath • 12 guests • $750,000
Annual Revenue
$113,499
Profit (Cash Flow)
$34,472
Cash on Cash Return
18.6%
Annual Revenue
AirDNA projects $565/night at 55% occupancy ($113,499).
Occupancy Rate
Avg Daily Rate
Return Metrics
18.6% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.6%
Cap Rate
11.34%
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
$35,595
Deductible property tax
$7,424
Your total deduction
$76,339
Your adjusted annual income
$150,000 - $76,339 = $73,660
Taxes on $73,660 (30%)
$22,098
Your old tax bill
$45,000
Your new tax bill
$22,098
Estimated tax savings
$22,901
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