BNBCalc.com Investment Analysis Report of 2111 Lee Pl, Memphis, TN 38104, USA

4 bed • 3 bath • 10 guests • $450,000

BNB

Calc

Return Metrics

16.99% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16.99%

Cap Rate

11.05%

Return on Investment

32.68%

Annual Revenue

$72,925

AirDNA projects $298/night at 67% occupancy ($72,924).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,930

Annual Expenses

$23,160

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,308

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$608

Management & Platform Fees

$182

Platform Fee (i.e. Airbnb)

$182

Property Manager Fee

$0

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$214,134

Profit on this property

$49,764

Your total deduction

$190,182

So, your new taxable income is your previous income minus your total deduction ($150,000 - $190,182)

-$40,182

Your old tax bill

$45,000

Your new tax bill

-$12,055

Estimated tax savings

$57,055

2111 Lee Pl Memphis, Tennessee, 38104-2805

4 bed • 3 bath • 10 guests • $450,000

Annual Revenue

$72,925

Profit (Cash Flow)

$19,416

Cap Rate

11.1%

Annual Revenue

$72,925

AirDNA projects $298/night at 67% occupancy ($72,925)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.99% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.99%

Cap Rate

11.05%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$44,246

Your adjusted annual income

$150,000 - $44,246 = $105,754

Taxes on $105,754 (30%)

$31,726

Your old tax bill

$45,000

Your new tax bill

$31,726

Estimated tax savings

$13,274

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