2548 School Ave
Memphis, Tennessee, 38112-3827
2 bed • 2 bath • 6 guests • $250,000
Annual Revenue
$37,868
Profit (Cash Flow)
$16,656
Cash on Cash Return
26.0%
Annual Revenue
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
3%
Revenue Appreciation
0%
Cash on Cash Return
26.02%
Cap Rate
12.36%
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
$7,950
Deductible property tax
$2,750
Your total deduction
$20,689
Your adjusted annual income
$150,000 - $20,689 = $129,310
Taxes on $129,310 (30%)
$38,793
Your old tax bill
$45,000
Your new tax bill
$38,793
Estimated tax savings
$6,206
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