1215 Sigler St
Nashville, Tennessee, 37203-4316
5 bed • 4 bath • 14 guests • $1,400,000
Annual Revenue
$200,445
Profit (Cash Flow)
$93,508
Cash on Cash Return
24.2%
Annual Revenue
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
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
$133,506
Your adjusted annual income
$150,000 - $133,506 = $16,493
Taxes on $16,493 (30%)
$4,947
Your old tax bill
$45,000
Your new tax bill
$4,947
Estimated tax savings
$40,052
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