BNBCalc.com Investment Analysis Report of 1600 Electric Ave, Nashville, TN 37206, USA

4 bed • 4 bath • 12 guests • $895,000

BNB

Calc

Return Metrics

19.62% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

19.62%

Cap Rate

11.79%

Return on Investment

35.12%

Annual Revenue

$137,021

AirDNA projects $615/night at 61% occupancy ($137,021).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,624

Annual Expenses

$31,493

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,842

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,142

Management & Platform Fees

$343

Platform Fee (i.e. Airbnb)

$343

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

$42,478

Deductible property tax

$8,861

Est. Depreciation Value

$427,693

Profit on this property

$105,529

Your total deduction

$373,502

So, your new taxable income is your previous income minus your total deduction ($150,000 - $373,502)

-$223,502

Your old tax bill

$45,000

Your new tax bill

-$67,051

Estimated tax savings

$112,051

1600 Electric Ave

Nashville, Tennessee, 37206-2125

4 bed • 4 bath • 12 guests • $895,000

Annual Revenue

$137,021

Profit (Cash Flow)

$45,157

Cap Rate

11.8%

Annual Revenue

$137,021

AirDNA projects $615/night at 61% occupancy ($137,021)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.62% 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

19.62%

Cap Rate

11.79%

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

$42,478

Deductible property tax

$8,861

Your total deduction

$81,989

Your adjusted annual income

$150,000 - $81,989 = $68,011

Taxes on $68,011 (30%)

$20,403

Your old tax bill

$45,000

Your new tax bill

$20,403

Estimated tax savings

$24,597

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