BNBCalc.com Investment Analysis Report of 2039 Culbertson Rd, Greeneville, TN 37743, USA

2 bed • 1 bath • 4 guests • $265,000

BNB

Calc

Return Metrics

-11.71% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-11.71%

Cap Rate

3.77%

Return on Investment

3.98%

Annual Revenue

$27,211

AirDNA projects $138/night at 50% occupancy ($25,201).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,435

Annual Expenses

$17,217

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$927

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$227

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

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

$12,577

Deductible property tax

$2,623

Est. Depreciation Value

$126,049

Profit on this property

$9,993

Your total deduction

$131,257

So, your new taxable income is your previous income minus your total deduction ($150,000 - $131,257)

$18,743

Your old tax bill

$45,000

Your new tax bill

$5,623

Estimated tax savings

$39,377

2039 Culbertson Rd Greeneville, Tennessee, 37743-3533

2 bed • 1 bath • 4 guests • $265,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$27,211

Profit (Cash Flow)

-$7,875

Cap Rate

3.8%

Annual Revenue

$27,211

AirDNA projects $138/night at 50% occupancy ($25,202)

Occupancy Rate

Avg Daily Rate

Return Metrics

-11.71% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.71%

Cap Rate

3.77%

Return on Investment

3.98%

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

$12,577

Deductible property tax

$2,623

Your total deduction

$45,353

Your adjusted annual income

$150,000 - $45,353 = $104,647

Taxes on $104,647 (30%)

$31,394

Your old tax bill

$45,000

Your new tax bill

$31,394

Estimated tax savings

$13,606

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