BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1802 Carson Ave, Chattanooga, TN 37404, USA

4 bed • 2 bath • 8 guests • $195,000

BNB

Calc

Annual Revenue

$54,969

Profit (Cash Flow)

$20,749

Cap Rate

17.4%

Annual Revenue

$54,969

AirDNA projects $346/night at 65% occupancy ($82,143).

BNB Calc projects a 70% occupancy rate, $215 rate per night.

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


Return Metrics

37.48% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$20,749$41,498$62,247$82,996$103,745$207,491$622,474
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$156,000$156,000$156,000$156,000$156,000$156,000$156,000
Down Payment$39,000$39,000$39,000$39,000$39,000$39,000$39,000
Property Appreciation$5,850$11,875$18,081$24,474$31,058$67,063$278,316
Total Return$221,599$248,373$275,329$302,470$329,804$469,555$1,095,790

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

37.48%

Cap Rate

17.38%

Return on Investment

51.51%

property-location

1802 Carson Ave Chattanooga, Tennessee, 37404-1302

4 bed • 2 bath • 8 guests

Est. $935/mo

Agent

Inquire about this property

Contact Agent

Chattanooga

Guide

Zoning

Guide


Laws

$54,969

Annual Revenue


AirDNA projects $346/night at 65% occupancy ($82,143.37).

Top 101% of comparables

Top 101% of comparables


$20,749

Profit

Revenue

$54,969

Operating Expenses

$21,066

Operating Income

$33,903

Mortgage & Taxes

$13,154

Profit (Cash Flow)

$20,749

$55,350

Cash Investment

Down Payment

$39,000

Renos & Furnishing

$10,500

Closing Costs

$5,850

Total

$55,350

DSCR Ratio

Strong

2.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

37.48%

Cap Rate

17.38%

Profit (Cummulative)

$20,749

$156,000

$10,500

$5,850

$0

Total Gain

$28,515

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

$9,255

Deductible property tax

$1,930

Your total deduction

$23,832

Your adjusted annual income

$150,000 - $23,832 = $126,168


Taxes on $126,168 (30%)

$37,850

Your old tax bill

$45,000

Your new tax bill

$37,850


Estimated tax savings

$7,150

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