BNBCalc.com Investment Analysis Report of 1713 Mitchell Ave, Chattanooga, TN 37408, USA

5 bed • 2 bath • 9 guests • $230,000

BNB

Calc

Return Metrics

38.11% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

38.11%

Cap Rate

25.03%

Return on Investment

46.4%

Annual Revenue

$81,906

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,027

Annual Expenses

$24,328

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,383

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$683

Management & Platform Fees

$205

Platform Fee (i.e. Airbnb)

$205

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

$10,916

Deductible property tax

$2,277

Est. Depreciation Value

$142,727

Profit on this property

$57,578

Your total deduction

$98,342

So, your new taxable income is your previous income minus your total deduction ($150,000 - $98,342)

$51,658

Your old tax bill

$45,000

Your new tax bill

$15,497

Estimated tax savings

$29,503

1713 Mitchell Ave

Chattanooga, Tennessee, 37408-1819

5 bed • 2 bath • 9 guests • $230,000

Annual Revenue

$81,906

Profit (Cash Flow)

$42,074

Cap Rate

25.0%

Annual Revenue

$81,906
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

38.11% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

38.11%

Cap Rate

25.03%

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

$10,916

Deductible property tax

$2,277

Your total deduction

$456

Your adjusted annual income

$150,000 - $456 = $149,544

Taxes on $149,544 (30%)

$44,863

Your old tax bill

$45,000

Your new tax bill

$44,863

Estimated tax savings

$137

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