BNBCalc Short Term Rental Investment Analysis 284 Alexander St, Memphis, TN 38111, USA

4 bed • 2 bath • 10 guests • $340,000

BNB

Calc

Annual Revenue

$74,948

Profit (Cash Flow)

$28,589

Cap Rate

15.2%

Annual Revenue

$74,948

AirDNA projects $285/night at 72% occupancy ($74,948).

BNB Calc projects a 72% occupancy rate, $285 rate per night.

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

Return Metrics

32.23% 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)	$28,589	$57,178	$85,768	$114,357	$142,947	$285,894	$857,684
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000
Down Payment	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000
Property Appreciation	$18,020	$36,995	$56,975	$78,015	$100,170	$229,852	$1,260,774
Total Return	$386,609	$434,174	$482,744	$532,373	$583,117	$855,747	$2,458,458

Property Appreciation:

5.3%

Revenue Appreciation:

Cash on Cash Return

32.23%

Cap Rate

15.15%

Return on Investment

56.31%

284 Alexander St Memphis, Tennessee, 38111-4508

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,631/mo

Inquire about this property

Contact Agent

Memphis

Guide

Zoning

Market

Guide

Laws

Market Data

$74,948

Annual Revenue

Projected nightly rate is $285/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$28,589

Profit

Revenue

$74,948

Operating Expenses

$23,423

Operating Income

$51,525

Mortgage & Taxes

$22,935

Profit (Cash Flow)

$28,589

$88,700

Cash Investment

Down Payment

$68,000

Renos & Furnishing

$10,500

Closing Costs

$10,200

Total

$88,700

DSCR Ratio

Strong

2.25

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

5.3%

Revenue Appreciation

Cash on Cash Return

32.23%

Cap Rate

15.15%

Return on Investment

56.31%

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

$16,137

Deductible property tax

$3,366

Your total deduction

$6,543

Your adjusted annual income

$150,000 - $6,543 = $143,457

Taxes on $143,457 (30%)

$43,037

Your old tax bill

$45,000

Your new tax bill

$43,037

Estimated tax savings

$1,963

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