113 Cottage Ln Franklin, Tennessee, 37064-0776
3 bed • 2.5 bath • 10 guests • $775,000
Annual Revenue
$100,851
Profit (Cash Flow)
$21,789
Cap Rate
9.6%
Annual Revenue
AirDNA projects $354/night at 78% occupancy ($100,851)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.65% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.65%
Cap Rate
9.55%
Tax Calculator (USA)
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
$36,782
Deductible property tax
$7,672
Your total deduction
$85,947
Your adjusted annual income
$150,000 - $85,947 = $64,053
Taxes on $64,053 (30%)
$19,216
Your old tax bill
$45,000
Your new tax bill
$19,216
Estimated tax savings
$25,784
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