1215 21st Ave S
Nashville, Tennessee, 37232-0014
4 bed • 3 bath • 5 guests • $300,000
Annual Revenue
$0
Profit (Cash Flow)
-$33,912
Cash on Cash Return
-42.5%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-42.52% 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
-42.52%
Cap Rate
-4.56%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$81,857
Your adjusted annual income
$150,000 - $81,857 = $68,142
Taxes on $68,142 (30%)
$20,442
Your old tax bill
$45,000
Your new tax bill
$20,442
Estimated tax savings
$24,557
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