BNBCalc.com Investment Analysis Report of 1100 Joseph Ave, Nashville, TN 37207, USA

5 bed • 3 bath • 12 guests • $750,000

BNB

Calc

Return Metrics

18.6% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.6%

Cap Rate

11.34%

Return on Investment

34.73%

Annual Revenue

$113,500

AirDNA projects $565/night at 55% occupancy ($113,499).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,370

Annual Expenses

$28,435

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,646

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$946

Management & Platform Fees

$284

Platform Fee (i.e. Airbnb)

$284

Property Manager Fee

$0

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$353,583

Profit on this property

$85,065

Your total deduction

$311,539

So, your new taxable income is your previous income minus your total deduction ($150,000 - $311,539)

-$161,539

Your old tax bill

$45,000

Your new tax bill

-$48,462

Estimated tax savings

$93,462

1100 Joseph Ave

Nashville, Tennessee, 37207-5423

5 bed • 3 bath • 12 guests • $750,000

Annual Revenue

$113,500

Profit (Cash Flow)

$34,473

Cap Rate

11.3%

Annual Revenue

$113,500

AirDNA projects $565/night at 55% occupancy ($113,500)

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 (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 estimated deduction will be...

Deductible mortgage interest

$35,596

Deductible property tax

$7,425

Your total deduction

$70,627

Your adjusted annual income

$150,000 - $70,627 = $79,373

Taxes on $79,373 (30%)

$23,812

Your old tax bill

$45,000

Your new tax bill

$23,812

Estimated tax savings

$21,188

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