Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 206 Magnolia Dr, Memphis, TN 38117, USA

3 bed • 2 bath • 9 guests • $375,000

BNB

Calc

Annual Revenue

$57,972

Profit (Cash Flow)

$12,059

Cap Rate

10.0%

Annual Revenue

$57,972

AirDNA projects $256/night at 62% occupancy ($57,971).

BNB Calc projects a 62% occupancy rate, $256 rate per night.

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

Return Metrics

12.72% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$12,058$24,117$36,176$48,235$60,294$120,589$361,767
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$300,000$300,000$300,000$300,000$300,000$300,000$300,000
Down Payment$75,000$75,000$75,000$75,000$75,000$75,000$75,000
Property Appreciation$11,250$22,837$34,772$47,065$59,727$128,968$535,223
Total Return$398,308$421,955$445,949$470,301$495,022$624,557$1,271,990

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.72%

Cap Rate

9.96%

Return on Investment

28.48%

property-location

206 Magnolia Dr Memphis, Tennessee, 38117-2226

3 bed • 2 bath • 9 guests

Est. $1,799/mo

Agent

Inquire about this property

Contact Agent

Memphis

Guide

Zoning

Market

Guide


Laws


Market Data

$57,972

Annual Revenue


Projected nightly rate is $256/night at 62% occupancy.

Top 101% of comparables

Top 101% of comparables

$12,059

Profit

Revenue

$57,972

Operating Expenses

$20,616

Operating Income

$37,355

Mortgage & Taxes

$25,296

Profit (Cash Flow)

$12,059

$94,750

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$8,500

Closing Costs

$11,250

Total

$94,750

DSCR Ratio

Strong

1.48

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.72%

Cap Rate

9.96%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$26,265

Your adjusted annual income

$150,000 - $26,265 = $123,735

Taxes on $123,735 (30%)

$37,121

Your old tax bill

$45,000

Your new tax bill

$37,121

Estimated tax savings

$7,879

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