BNBCalc.com Investment Analysis Report of 2410 Meharry Blvd, Nashville, TN 37208, USA

3 bed • 3.5 bath • 10 guests • $750,000

BNB

Calc

Return Metrics

0.48% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.48%

Cap Rate

6.86%

Return on Investment

16.95%

Annual Revenue

$74,882

AirDNA projects $402/night at 51% occupancy ($74,882).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,951

Annual Expenses

$23,415

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,324

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$624

Management & Platform Fees

$187

Platform Fee (i.e. Airbnb)

$187

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$351,103

Profit on this property

$51,468

Your total deduction

$342,656

So, your new taxable income is your previous income minus your total deduction ($150,000 - $342,656)

-$192,656

Your old tax bill

$45,000

Your new tax bill

-$57,797

Estimated tax savings

$102,797

2410 Meharry Blvd

Nashville, Tennessee, 37208-2833

3 bed • 3.5 bath • 10 guests • $750,000

Annual Revenue

$74,882

Profit (Cash Flow)

$876

Cap Rate

6.9%

Annual Revenue

$74,882

AirDNA projects $402/night at 51% occupancy ($74,882)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.48% 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

0.48%

Cap Rate

6.86%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$103,480

Your adjusted annual income

$150,000 - $103,480 = $46,520

Taxes on $46,520 (30%)

$13,956

Your old tax bill

$45,000

Your new tax bill

$13,956

Estimated tax savings

$31,044

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