BNBCalc.com Investment Analysis Report of 1409 Snowden Ave, Memphis, TN 38107, USA

4 bed • 3 bath • 10 guests • $285,000

BNB

Calc

Return Metrics

11.15% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.15%

Cap Rate

10.04%

Return on Investment

24.42%

Annual Revenue

$40,075

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$954

Annual Expenses

$11,450

Utilities

$320

Internet + TV

$120

Water/Sewer

$50

Garbage

$0

Electric

$100

Gas

$50

Other

$0

Maintenance

$534

Property Insurance

$100

HOA

$0

Landscaping

$0

Ongoing Repairs

$100

Supplies

$0

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$334

Management & Platform Fees

$100

Platform Fee (i.e. Airbnb)

$100

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

$13,252

Deductible property tax

$2,850

Est. Depreciation Value

$140,701

Profit on this property

$28,625

Your total deduction

$128,178

So, your new taxable income is your previous income minus your total deduction ($150,000 - $128,178)

$21,822

Your old tax bill

$45,000

Your new tax bill

$6,546

Estimated tax savings

$38,454

1409 Snowden Ave

Memphis, Tennessee, 38107-4911

4 bed • 3 bath • 10 guests • $285,000

Annual Revenue

$40,075

Profit (Cash Flow)

$9,593

Cap Rate

10.0%

Annual Revenue

$40,075

AirDNA projects $211/night at 52% occupancy ($40,075)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.15% 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

11.15%

Cap Rate

10.04%

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

$13,252

Deductible property tax

$2,850

Your total deduction

$32,194

Your adjusted annual income

$150,000 - $32,194 = $117,806

Taxes on $117,806 (30%)

$35,342

Your old tax bill

$45,000

Your new tax bill

$35,342

Estimated tax savings

$9,658

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