111 Brown Rd
Ten Mile, Tennessee, 37880-2349
5 bed • 4 bath • 12 guests • $840,000
Annual Revenue
$62,456
Profit (Cash Flow)
-$15,994
Cash on Cash Return
-7.8%
Annual Revenue
AirDNA projects $542/night at 57% occupancy ($112,838).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.75% 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
-7.75%
Cap Rate
4.84%
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
$39,867
Deductible property tax
$8,316
Your total deduction
$139,295
Your adjusted annual income
$150,000 - $139,295 = $10,704
Taxes on $10,704 (30%)
$3,211
Your old tax bill
$45,000
Your new tax bill
$3,211
Estimated tax savings
$41,788
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