1235 Tutwiler Ave Memphis, Tennessee, 38107-4820
4 bed • 3 bath • 6 guests • $299,000
Annual Revenue
$59,352
Profit (Cash Flow)
$9,410
Cap Rate
10.2%
Annual Revenue
AirDNA projects $459/night at 63% occupancy ($105,618)
Occupancy Rate
Avg Daily Rate
Return Metrics
18.96% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.96%
Cap Rate
10.18%
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
$14,833
Deductible property tax
$1,200
Your total deduction
$31,594
Your adjusted annual income
$150,000 - $31,594 = $118,406
Taxes on $118,406 (30%)
$35,522
Your old tax bill
$45,000
Your new tax bill
$35,522
Estimated tax savings
$9,478
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