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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

37.48%

Cap Rate

17.38%

Return on Investment

51.51%

1802 Carson Ave Chattanooga, Tennessee, 37404-1302

4 bed • 2 bath • 8 guests

Purchase Price

Est. $935/mo

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).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

37.48%

Cap Rate

17.38%

Return on Investment

51.51%

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