BNBCalc.com Investment Analysis Report of 1802 Carson Ave, Chattanooga, TN 37404, USA

4 bed • 2 bath • 8 guests • $195,000

BNB

Calc

Return Metrics

37.49% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.49%

Cap Rate

17.38%

Return on Investment

51.52%

Annual Revenue

$54,969

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,755

Annual Expenses

$21,066

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,158

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$458

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

Property Manager Fee

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

$9,255

Deductible property tax

$1,930

Est. Depreciation Value

$96,530

Profit on this property

$33,903

Your total deduction

$73,812

So, your new taxable income is your previous income minus your total deduction ($150,000 - $73,812)

$76,188

Your old tax bill

$45,000

Your new tax bill

$22,856

Estimated tax savings

$22,144

1802 Carson Ave Chattanooga, Tennessee, 37404-1302

4 bed • 2 bath • 8 guests • $195,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$54,969

Profit (Cash Flow)

$20,751

Cap Rate

17.4%

Annual Revenue

$54,969

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

Revenue Appreciation

Cash on Cash Return

37.49%

Cap Rate

17.38%

Return on Investment

51.52%

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

$7,956

Your adjusted annual income

$150,000 - $7,956 = $142,044

Taxes on $142,044 (30%)

$42,613

Your old tax bill

$45,000

Your new tax bill

$42,613

Estimated tax savings

$2,387

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 recomend LearnLikeACPA.com