1600 Electric Ave
Nashville, Tennessee, 37206-2125
4 bed • 4 bath • 12 guests • $895,000
Annual Revenue
$137,021
Profit (Cash Flow)
$45,156
Cash on Cash Return
19.6%
Annual Revenue
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
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
$42,477
Deductible property tax
$8,860
Your total deduction
$92,830
Your adjusted annual income
$150,000 - $92,830 = $57,169
Taxes on $57,169 (30%)
$17,150
Your old tax bill
$45,000
Your new tax bill
$17,150
Estimated tax savings
$27,849
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