BNBCalc.com Investment Analysis Report of 111 Brown Rd, Ten Mile, TN 37880, USA

5 bed • 4 bath • 15 guests • $840,000

BNB

Calc

Return Metrics

5.49% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.49%

Cap Rate

8.26%

Return on Investment

33.71%

Annual Revenue

$95,511

AirDNA projects $523/night at 50% occupancy ($95,511).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,175

Annual Expenses

$26,096

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,496

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$796

Management & Platform Fees

$239

Platform Fee (i.e. Airbnb)

$239

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

$44,851

Deductible property tax

$8,316

Est. Depreciation Value

$395,194

Profit on this property

$69,415

Your total deduction

$378,946

So, your new taxable income is your previous income minus your total deduction ($150,000 - $378,946)

-$228,946

Your old tax bill

$45,000

Your new tax bill

-$68,684

Estimated tax savings

$113,684

111 Brown Rd

Ten Mile, Tennessee, 37880-2349

5 bed • 4 bath • 15 guests • $840,000

Annual Revenue

$95,511

Profit (Cash Flow)

$6,715

Cap Rate

8.3%

Annual Revenue

$95,511

AirDNA projects $523/night at 50% occupancy ($95,511)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.49% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.49%

Cap Rate

8.26%

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

$44,851

Deductible property tax

$8,316

Your total deduction

$109,698

Your adjusted annual income

$150,000 - $109,698 = $40,302

Taxes on $40,302 (30%)

$12,091

Your old tax bill

$45,000

Your new tax bill

$12,091

Estimated tax savings

$32,909

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