206 Magnolia Dr
Memphis, Tennessee, 38117-2226
3 bed • 2 bath • 9 guests • $375,000
Annual Revenue
$57,971
Profit (Cash Flow)
$11,459
Cash on Cash Return
12.1%
Annual Revenue
AirDNA projects $256/night at 62% occupancy ($57,971).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.09% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.09%
Cap Rate
9.8%
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
$17,797
Deductible property tax
$3,712
Your total deduction
$45,306
Your adjusted annual income
$150,000 - $45,306 = $104,693
Taxes on $104,693 (30%)
$31,407
Your old tax bill
$45,000
Your new tax bill
$31,407
Estimated tax savings
$13,592
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