BNBCalc.com Investment Analysis Report of 113a Elmhurst Ave, Nashville, TN 37207, USA

4 bed • 3 bath • 12 guests • $715,000

BNB

Calc

Return Metrics

5.32% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

4.5%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.32%

Cap Rate

6.59%

Return on Investment

25.66%

Annual Revenue

$52,595

AirDNA projects $573/night at 48% occupancy ($100,456).

Revenue Percentile

Operating Expenses

Monthly Expenses

$454

Annual Expenses

$5,448

Utilities

$265

Internet + TV

$45

Water/Sewer

$35

Garbage

$0

Electric

$80

Gas

$55

Other

$50

Maintenance

$189

Property Insurance

$179

HOA

$0

Landscaping

$10

Ongoing Repairs

$0

Supplies

$0

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$0

Platform Fee (i.e. Airbnb)

$0

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

$17,162

Deductible property tax

$7,865

Est. Depreciation Value

$336,183

Profit on this property

$47,147

Your total deduction

$314,063

So, your new taxable income is your previous income minus your total deduction ($150,000 - $314,063)

-$164,063

Your old tax bill

$45,000

Your new tax bill

-$49,219

Estimated tax savings

$94,219

113a Elmhurst Ave

Nashville, Tennessee, 37207

4 bed • 3 bath • 12 guests • $715,000

Annual Revenue

$52,595

Profit (Cash Flow)

$11,243

Cap Rate

6.6%

Annual Revenue

$52,595

AirDNA projects $573/night at 48% occupancy ($100,457)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.32% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

4.5%

Revenue Appreciation

0%

Cash on Cash Return

5.32%

Cap Rate

6.59%

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

$17,162

Deductible property tax

$7,865

Your total deduction

$85,023

Your adjusted annual income

$150,000 - $85,023 = $64,977

Taxes on $64,977 (30%)

$19,493

Your old tax bill

$45,000

Your new tax bill

$19,493

Estimated tax savings

$25,507

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