248 Alexander St
Memphis, Tennessee, 38111-4508
3 bed • 2 bath • 9 guests • $300,000
Annual Revenue
$36,539
Profit (Cash Flow)
-$2,123
Cash on Cash Return
-2.7%
Annual Revenue
AirDNA projects $164/night at 61% occupancy ($36,539).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.73% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.73%
Cap Rate
6.03%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$48,628
Your adjusted annual income
$150,000 - $48,628 = $101,371
Taxes on $101,371 (30%)
$30,411
Your old tax bill
$45,000
Your new tax bill
$30,411
Estimated tax savings
$14,588
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