128 Hueston Wood Ln
Speedwell, Tennessee, 37870
3 bed • 2 bath • 8 guests • $310,000
Annual Revenue
$52,419
Profit (Cash Flow)
$10,781
Cash on Cash Return
13.5%
Annual Revenue
AirDNA projects $299/night at 48% occupancy ($52,419).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.51% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.51%
Cap Rate
10.22%
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
$14,712
Deductible property tax
$3,068
Your total deduction
$37,095
Your adjusted annual income
$150,000 - $37,095 = $112,904
Taxes on $112,904 (30%)
$33,871
Your old tax bill
$45,000
Your new tax bill
$33,871
Estimated tax savings
$11,128
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