BNBCalc Short Term Rental Investment Analysis 1713 Mitchell Ave, Chattanooga, TN 37408, USA

5 bed • 2 bath • 9 guests • $230,000

BNB

Calc

Annual Revenue

$81,906

Profit (Cash Flow)

$42,663

Cap Rate

25.3%

Annual Revenue

$81,906

Revenue data could not be found for this address

BNB Calc projects a 69% occupancy rate, $325 rate per night.

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

Return Metrics

38.64% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$42,663	$85,326	$127,989	$170,652	$213,315	$426,631	$1,279,893
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$184,000	$184,000	$184,000	$184,000	$184,000	$184,000	$184,000
Down Payment	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000
Property Appreciation	$6,900	$14,007	$21,327	$28,867	$36,633	$79,100	$328,270
Total Return	$279,563	$329,333	$379,316	$429,519	$479,948	$735,731	$1,838,163

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.64%

Cap Rate

25.29%

Return on Investment

46.94%

1713 Mitchell Ave Chattanooga, Tennessee, 37408-1819

5 bed • 2 bath • 9 guests

Purchase Price

Est. $1,103/mo

Inquire about this property

Contact Agent

Chattanooga

Guide

Zoning

Guide

Laws

$81,906

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$42,663

Profit

Revenue

$81,906

Operating Expenses

$23,728

Operating Income

$58,178

Mortgage & Taxes

$15,515

Profit (Cash Flow)

$42,663

$110,396

Cash Investment

Down Payment

$46,000

Renos & Furnishing

$57,496

Closing Costs

$6,900

Total

$110,396

DSCR Ratio

Strong

3.75

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.64%

Cap Rate

25.29%

Return on Investment

46.94%

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

$10,916

Deductible property tax

$2,277

Your total deduction

-$11,943

Your adjusted annual income

$150,000 - -$11,943 = $161,943

Taxes on $161,943 (30%)

$48,583

Your old tax bill

$45,000

Your new tax bill

$48,583

Estimated tax savings

-$3,583

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