147 Flat Lake Cir
Speedwell, Tennessee, 37870
5 bed • 3.5 bath • 16 guests • $725,000
Annual Revenue
$85,657
Profit (Cash Flow)
$11,941
Cash on Cash Return
6.6%
Annual Revenue
AirDNA projects $451/night at 52% occupancy ($85,657).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.64% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.64%
Cap Rate
8.39%
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
$34,409
Deductible property tax
$7,177
Your total deduction
$95,534
Your adjusted annual income
$150,000 - $95,534 = $54,465
Taxes on $54,465 (30%)
$16,339
Your old tax bill
$45,000
Your new tax bill
$16,339
Estimated tax savings
$28,660
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