1802 Carson Ave
Chattanooga, Tennessee, 37404-1302
4 bed • 2 bath • 8 guests • $195,000
Annual Revenue
$54,969
Profit (Cash Flow)
$20,751
Cash on Cash Return
37.5%
Annual Revenue
AirDNA projects $346/night at 65% occupancy ($82,143).
Occupancy Rate
Avg Daily Rate
Return Metrics
37.49% 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
37.49%
Cap Rate
17.38%
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
$9,254
Deductible property tax
$1,930
Your total deduction
$12,660
Your adjusted annual income
$150,000 - $12,660 = $137,339
Taxes on $137,339 (30%)
$41,201
Your old tax bill
$45,000
Your new tax bill
$41,201
Estimated tax savings
$3,798
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