BNBCalc.com Investment Analysis Report of 2548 School Ave, Memphis, TN 38112, USA

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Return Metrics

26.02% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

26.02%

Cap Rate

12.36%

Return on Investment

43.2%

Annual Revenue

$37,868

AirDNA projects $144/night at 72% occupancy ($37,868).

Revenue Percentile

Operating Expenses

Monthly Expenses

$580

Annual Expenses

$6,956

Utilities

$285

Internet + TV

$55

Water/Sewer

Garbage

Electric

$230

Gas

Other

Maintenance

$200

Property Insurance

HOA

Landscaping

Ongoing Repairs

Supplies

$100

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

Management & Platform Fees

$95

Platform Fee (i.e. Airbnb)

$95

Property Manager Fee

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

$7,951

Deductible property tax

$2,750

Est. Depreciation Value

$119,301

Profit on this property

$30,912

Your total deduction

$99,089

So, your new taxable income is your previous income minus your total deduction ($150,000 - $99,089)

$50,911

Your old tax bill

$45,000

Your new tax bill

$15,273

Estimated tax savings

$29,727

2548 School Ave Memphis, Tennessee, 38112-3827

2 bed • 2 bath • 6 guests • $250,000

Annual Revenue

$37,868

Profit (Cash Flow)

$16,656

Cap Rate

12.4%

Annual Revenue

$37,868

AirDNA projects $144/night at 72% occupancy ($37,868)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.02% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.02%

Cap Rate

12.36%

Return on Investment

43.2%

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

$7,951

Deductible property tax

$2,750

Your total deduction

$17,777

Your adjusted annual income

$150,000 - $17,777 = $132,223

Taxes on $132,223 (30%)

$39,667

Your old tax bill

$45,000

Your new tax bill

$39,667

Estimated tax savings

$5,333

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