BNBCalc.com Investment Analysis Report of 1215 Sigler St, Nashville, TN 37203, USA

5 bed • 4 bath • 14 guests • $1,400,000

BNB

Calc

Return Metrics

24.18% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

24.18%

Cap Rate

12.26%

Return on Investment

40.15%

Annual Revenue

$200,446

AirDNA projects $686/night at 61% occupancy ($152,840).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,398

Annual Expenses

$28,781

Utilities

$900

Internet + TV

$100

Water/Sewer

$200

Garbage

$50

Electric

$400

Gas

$100

Other

$50

Maintenance

$1,014

Property Insurance

$83

HOA

$331

Landscaping

$200

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$484

Platform Fee (i.e. Airbnb)

$484

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

$44,078

Deductible property tax

$14,000

Est. Depreciation Value

$686,134

Profit on this property

$171,665

Your total deduction

$572,547

So, your new taxable income is your previous income minus your total deduction ($150,000 - $572,547)

-$422,547

Your old tax bill

$45,000

Your new tax bill

-$126,764

Estimated tax savings

$171,764

1215 Sigler St

Nashville, Tennessee, 37203-4316

5 bed • 4 bath • 14 guests • $1,400,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$200,446

Profit (Cash Flow)

$93,509

Cap Rate

12.3%

Annual Revenue

$200,446

AirDNA projects $686/night at 61% occupancy ($152,840)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.18% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

24.18%

Cap Rate

12.26%

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

$44,078

Deductible property tax

$14,000

Your total deduction

$104,566

Your adjusted annual income

$150,000 - $104,566 = $45,434

Taxes on $45,434 (30%)

$13,630

Your old tax bill

$45,000

Your new tax bill

$13,630

Estimated tax savings

$31,370

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