2236 Tunnel Blvd Chattanooga, Tennessee, 37406-2632
3 bed • 2 bath • 7 guests • $275,000
Annual Revenue
$40,907
Profit (Cash Flow)
$3,369
Cap Rate
8.0%
Annual Revenue
AirDNA projects $175/night at 64% occupancy ($40,907)
Occupancy Rate
Avg Daily Rate
Return Metrics
4.69% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.69%
Cap Rate
7.96%
Tax Calculator (USA)
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
$13,052
Deductible property tax
$2,722
Your total deduction
$35,912
Your adjusted annual income
$150,000 - $35,912 = $114,088
Taxes on $114,088 (30%)
$34,226
Your old tax bill
$45,000
Your new tax bill
$34,226
Estimated tax savings
$10,774
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