BNBCalc Short Term Rental Investment Analysis 1409 Snowden Ave, Memphis, TN 38107, USA

4 bed • 3 bath • 10 guests • $285,000

BNB

Calc

Annual Revenue

$40,075

Profit (Cash Flow)

$9,582

Cap Rate

10.0%

Annual Revenue

$40,075

AirDNA projects $211/night at 52% occupancy ($40,074).

BNB Calc projects a 52% occupancy rate, $211 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

11.14% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,581	$19,163	$28,744	$38,326	$47,908	$95,816	$287,449
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$228,000	$228,000	$228,000	$228,000	$228,000	$228,000	$228,000
Down Payment	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000
Property Appreciation	$8,550	$17,356	$26,427	$35,770	$45,393	$98,016	$406,769
Total Return	$303,131	$321,519	$340,172	$359,096	$378,301	$478,832	$979,219

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.14%

Cap Rate

10.04%

Return on Investment

24.41%

1409 Snowden Ave Memphis, Tennessee, 38107-4911

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,367/mo

Inquire about this property

Contact Agent

Memphis

Guide

Zoning

Market

Guide

Laws

Market Data

$40,075

Annual Revenue

Projected nightly rate is $211/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,582

Profit

Revenue

$40,075

Operating Expenses

$11,450

Operating Income

$28,625

Mortgage & Taxes

$19,043

Profit (Cash Flow)

$9,582

$86,000

Cash Investment

Down Payment

$57,000

Renos & Furnishing

$14,750

Closing Costs

$14,250

Total

$86,000

DSCR Ratio

Strong

1.50

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.14%

Cap Rate

10.04%

Return on Investment

24.41%

STR 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 est deduction will be...

Deductible mortgage interest

$13,252

Deductible property tax

$2,850

Your total deduction

$20,625

Your adjusted annual income

$150,000 - $20,625 = $129,375

Taxes on $129,375 (30%)

$38,813

Your old tax bill

$45,000

Your new tax bill

$38,813

Estimated tax savings

$6,187

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com