BNBCalc Short Term Rental Investment Analysis 2548 School Ave, Memphis, TN 38112, USA

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Annual Revenue

$37,868

Profit (Cash Flow)

$16,649

Cap Rate

12.4%

Annual Revenue

$37,868

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

BNB Calc projects a 72% occupancy rate, $144 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

26.01% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,649	$33,298	$49,947	$66,596	$83,245	$166,490	$499,471
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,497	$7,139	$10,930	$14,878	$18,988	$42,219	$199,999
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$77,646	$105,662	$134,059	$162,851	$192,052	$344,689	$1,106,287

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.01%

Cap Rate

12.36%

Return on Investment

43.19%

2548 School Ave Memphis, Tennessee, 38112-3827

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

Memphis

Guide

Zoning

Market

Guide

Laws

Market Data

$37,868

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,649

Profit

Revenue

$37,868

Operating Expenses

$6,956

Operating Income

$30,912

Mortgage & Taxes

$14,263

Profit (Cash Flow)

$16,649

$64,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$6,500

Closing Costs

$7,500

Total

$64,000

DSCR Ratio

Strong

2.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.01%

Cap Rate

12.36%

Return on Investment

43.19%

STR 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 est deduction will be...

Deductible mortgage interest

$7,951

Deductible property tax

$2,750

Your total deduction

$7,976

Your adjusted annual income

$150,000 - $7,976 = $142,024

Taxes on $142,024 (30%)

$42,607

Your old tax bill

$45,000

Your new tax bill

$42,607

Estimated tax savings

$2,393

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com